{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["xxSTART","Startside","xxAndet","Beregning af lån","Oversigt over lån","Ø90 indtastning"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":20,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"xxSTART","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
["Du skal aktivere makroer, før du kan anvende dette regneark!"]

{"sheet":"Startside","index":1,"n_rows":34,"n_cols":31,"rows_kept":34,"cut":false,"hidden":false,"merged":[[9,27,9,30],[20,3,20,6],[20,7,20,10],[20,11,20,14],[20,15,20,18],[20,19,20,22],[20,23,20,26],[20,27,20,30],[9,3,9,6],[9,7,9,10],[9,11,9,14],[9,15,9,18],[9,19,9,22],[9,23,9,26]]}
[null,"Navn/alt:","Skriv navn og alternativ"]
[]
[null,null,"Startår:",2023,{"$f":"D3+1","v":2024},{"$f":"E3+1","v":2025},2026,2027,2028,2029]
[null,null,"Startmåned:","Jan","(Regnskabsårets første måned)",null,null,null,null,null,{"$f":"VLOOKUP(D4,xxAndet!C51:D62,2,FALSE)","v":1}]
[]
[null,null,"År 1 (regnskab)","År 2","År 3","År 4","År 5","År 6","År 7"]
[null,"Budgetår",{"$f":"IF($D$4=\"Jan\",D3,RIGHT(D3,2)&\"/\"&RIGHT(D3+1,2))","v":2023},2024,2025,2026,2027,2028,2029]
[null,"Med i udskrifter (1=ja)",1,1,1,1,1,1,1]
[]
[null,"Variable",null,{"$f":"\"Seneste regnskab: \"&År1","v":"Seneste regnskab: 2023"},null,null,null,{"$f":"+a","v":{"$error":"#NAME?"}},null,null,null,{"$f":"+s","v":{"$error":"#NAME?"}},null,null,null,{"$f":"+År4","v":2026},null,null,null,{"$f":"+G7","v":2027},null,null,null,{"$f":"+H7","v":2028},null,null,null,{"$f":"+I7","v":2029}]
[null,"Rentesatser - ændring","Start","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv."]
[null,"Fast"]
[null,"Variabel 1",0.01,null,null,0.02,null,0.02]
[null,"Variabel 2",0.02,null,0.03,null,null,0.04]
[null,"Variabel 3"]
[null,"Variabel 4"]
[null,"Variabel 5"]
[null,"Variabel 6"]
[null,"Variabel 7"]
[]
[null,"Variable",null,{"$f":"\"Seneste regnskab: \"&År1","v":"Seneste regnskab: 2023"},null,null,null,{"$f":"+a","v":{"$error":"#NAME?"}},null,null,null,{"$f":"+s","v":{"$error":"#NAME?"}},null,null,null,{"$f":"+År4","v":2026},null,null,null,{"$f":"+G19","v":0},null,null,null,{"$f":"+H19","v":0},null,null,null,{"$f":"+I19","v":0}]
[null,"Rentesatser","Start","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv.","1. kv.","2. kv.","3. kv.","4. kv."]
[null,"Fast"]
[null,"Variabel 1",{"$f":"+C13","v":0.01},{"$f":"IF(D13=\"\",C24,D13)","v":0.01},{"$f":"IF(E13=\"\",D24,E13)","v":0.01},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Variabel 2",{"$f":"+C14","v":0.02},{"$f":"IF(D14=\"\",C25,D14)","v":0.02},0.03,0.03,0.03,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Variabel 3",0,{"$f":"IF(D15=\"\",C26,D15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variabel 4",0,{"$f":"IF(D16=\"\",C27,D16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variabel 5",0,{"$f":"IF(D17=\"\",C28,D17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variabel 6",0,{"$f":"IF(D18=\"\",C29,D18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variabel 7",0,{"$f":"IF(D19=\"\",C30,D19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Valutakurser","Start",{"$f":"+År1","v":2023},{"$f":"År2","v":2024},{"$f":"År3","v":2025},{"$f":"År4","v":2026},{"$f":"År5","v":2027},{"$f":"År6","v":2028},{"$f":"År7","v":2029}]
[null,"DKK",1,1,1,1,1,1,1,1]
[null,"EUR",7.45,{"$f":"C34","v":7.45},{"$f":"D34","v":7.45},{"$f":"E34","v":7.45},{"$f":"F34","v":7.45},{"$f":"+G34","v":7.45},7.45,7.45]

{"sheet":"xxAndet","index":2,"n_rows":62,"n_cols":20,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
["Fordelingskoder"]
["Kode","Beskrivelse","Antal N","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,null,"Kendte fejl:"]
[null,null,{"$f":"SUM(D3:O3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optagelsesmåden i 16 måned giver fejl"]
[1,null,{"$f":"SUM(D4:O4)","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valutakurs på oprettet lån kommer ikke med i oversigt."]
[2,null,1,null,1]
[3,null,1,null,null,1]
[4,null,1,null,null,null,1]
[5,null,1,null,null,null,null,1]
[6,null,1,null,null,null,null,null,1]
[7,null,1,null,null,null,null,null,null,1]
[8,null,1,null,null,null,null,null,null,null,1]
[9,null,1,null,null,null,null,null,null,null,null,1]
[10,null,1,null,null,null,null,null,null,null,null,null,1]
[11,null,1,null,null,null,null,null,null,null,null,null,null,1]
[12,null,{"$f":"SUM(D15:O15)","v":1},null,null,null,null,null,null,null,null,null,null,null,1]
[21,null,{"$f":"SUM(D16:O16)","v":2},1,null,null,null,null,null,1]
[22,null,2,null,1,null,null,null,null,null,1]
[23,null,2,null,null,1,null,null,null,null,null,1]
[24,null,2,null,null,null,1,null,null,null,null,null,1]
[25,null,2,null,null,null,null,1,null,null,null,null,null,1]
[26,null,2,null,null,null,null,null,1,null,null,null,null,null,1]
[41,"Kvartalsvis jan, apr, jul, okt",{"$f":"SUM(D22:O22)","v":4},1,null,null,1,null,null,1,null,null,1]
[42,"Kvartalsvis, feb.",{"$f":"SUM(D23:O23)","v":4},null,1,null,null,1,null,null,1,null,null,1]
[43,"Kvartalsvis mar.",4,null,null,1,null,null,1,null,null,1,null,null,1]
[99,"Månedsvis",12,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[]
[]
[]
[null,"Type"]
[null,"Realkreditlån",1]
[null,"Pengeinstitut",2]
[null,"Maskinlån",3]
[null,"Leasing",4]
[null,"Andet",5]
[]
[null,"Lånetyper"]
[null,"Serielån"]
[null,"Annuitetslån"]
[]
[null,"Fast/var rente"]
[null,"Var"]
[null,"Fast"]
[]
[]
[null,"Måned"]
[null,1,"Jan",1]
[null,2,"Feb",2]
[null,3,"Mar",3]
[null,4,"Apr",4]
[null,5,"Maj",5]
[null,6,"Jun",6]
[null,7,"Jul",7]
[null,8,"Aug",8]
[null,9,"Sep",9]
[null,10,"Okt",10]
[null,11,"Nov",11]
[null,12,"Dec",12]

{"sheet":"Beregning af lån","index":3,"n_rows":1463,"n_cols":124,"rows_kept":562,"cut":true,"hidden":false,"merged":[[1327,10,1331,10],[1347,10,1349,10],[1350,10,1351,10],[1352,10,1355,10],[1356,10,1360,10],[1294,10,1297,10],[1298,10,1302,10],[1318,10,1320,10],[1439,10,1442,10],[1321,10,1322,10],[1323,10,1326,10],[1443,10,1447,10],[1408,10,1409,10],[1410,10,1413,10],[1414,10,1418,10],[1434,10,1436,10],[1437,10,1438,10],[1376,10,1378,10],[1379,10,1380,10],[1381,10,1384,10],[1385,10,1389,10],[1405,10,1407,10],[1263,10,1264,10],[1265,10,1268,10],[1269,10,1273,10],[1289,10,1291,10],[1292,10,1293,10],[1231,10,1233,10],[1234,10,1235,10],[1236,10,1239,10],[1240,10,1244,10],[1260,10,1262,10],[1182,10,1186,10],[1202,10,1204,10],[1205,10,1206,10],[1207,10,1210,10],[1211,10,1215,10],[1149,10,1152,10],[1118,10,1119,10],[1120,10,1123,10],[1124,10,1128,10],[1144,10,1146,10],[1147,10,1148,10],[1153,10,1157,10],[1173,10,1175,10],[1176,10,1177,10],[1178,10,1181,10],[1086,10,1088,10],[1089,10,1090,10],[1091,10,1094,10],[1095,10,1099,10],[1115,10,1117,10],[1037,10,1041,10],[1057,10,1059,10],[1060,10,1061,10],[1062,10,1065,10],[1066,10,1070,10],[1004,10,1007,10],[1008,10,1012,10],[1028,10,1030,10],[1031,10,1032,10],[1033,10,1036,10],[973,10,974,10],[975,10,978,10],[979,10,983,10],[999,10,1001,10],[1002,10,1003,10],[941,10,943,10],[944,10,945,10],[946,10,949,10],[950,10,954,10],[970,10,972,10],[892,10,896,10],[912,10,914,10],[915,10,916,10],[917,10,920,10],[921,10,925,10],[859,10,862,10],[863,10,867,10],[883,10,885,10],[886,10,887,10],[888,10,891,10],[828,10,829,10],[830,10,833,10],[834,10,838,10],[854,10,856,10],[857,10,858,10],[796,10,798,10],[799,10,800,10],[801,10,804,10],[805,10,809,10],[825,10,827,10],[747,10,751,10],[767,10,769,10],[770,10,771,10],[772,10,775,10],[776,10,780,10],[714,10,717,10],[718,10,722,10],[738,10,740,10],[741,10,742,10],[743,10,746,10],[683,10,684,10],[685,10,688,10],[689,10,693,10],[709,10,711,10],[712,10,713,10],[651,10,653,10],[654,10,655,10],[656,10,659,10],[660,10,664,10],[680,10,682,10],[602,10,606,10],[622,10,624,10],[625,10,626,10],[627,10,630,10],[631,10,635,10],[569,10,572,10],[573,10,577,10],[593,10,595,10],[596,10,597,10],[598,10,601,10],[538,10,539,10],[540,10,543,10],[544,10,548,10],[564,10,566,10],[567,10,568,10],[506,10,508,10],[509,10,510,10],[511,10,514,10],[515,10,519,10],[535,10,537,10],[482,10,485,10],[486,10,490,10],[332,10,334,10],[335,10,336,10],[370,10,374,10],[390,10,392,10],[393,10,394,10],[395,10,398,10],[399,10,403,10],[337,10,340,10],[341,10,345,10],[361,10,363,10],[364,10,365,10],[366,10,369,10],[451,10,452,10],[453,10,456,10],[457,10,461,10],[477,10,479,10],[480,10,481,10],[419,10,421,10],[422,10,423,10],[424,10,427,10],[428,10,432,10],[448,10,450,10],[219,10,220,10],[221,10,224,10],[306,10,307,10],[308,10,311,10],[312,10,316,10],[274,10,276,10],[277,10,278,10],[279,10,282,10],[283,10,287,10],[303,10,305,10],[225,10,229,10],[245,10,247,10],[248,10,249,10],[250,10,253,10],[254,10,258,10],[192,10,195,10],[196,10,200,10],[216,10,218,10],[80,10,84,10],[100,10,102,10],[103,10,104,10],[105,10,108,10],[109,10,113,10],[13,10,15,10],[16,10,17,10],[51,10,55,10],[71,10,73,10],[76,10,79,10],[74,10,75,10],[161,10,162,10],[163,10,166,10],[167,10,171,10],[187,10,189,10],[190,10,191,10],[129,10,131,10],[132,10,133,10],[134,10,137,10],[138,10,142,10],[158,10,160,10],[10,89,10,100],[10,102,10,113],[10,63,10,74],[10,76,10,87],[10,24,10,35],[10,37,10,48],[10,50,10,61],[45,10,46,10],[47,10,50,10],[42,10,44,10],[18,10,21,10],[22,10,26,10]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,null,null,null,"År",null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,null,2,2,2,2,2,2,2,2,2,2,2,2,null,3,3,3,3,3,3,3,3,3,3,3,3,null,4,4,4,4,4,4,4,4,4,4,4,4,null,5,5,5,5,5,5,5,5,5,5,5,5,null,6,6,6,6,6,6,6,6,6,6,6,6,null,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,null,null,null,null,null,null,null,"Måned tal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2","v":12},{"$f":"MOD(Y6+Startside!$K$4-2,12)+1","v":1},{"$f":"MOD(Z6+Startside!$K$4-2,12)+1","v":2},{"$f":"MOD(AA6+Startside!$K$4-2,12)+1","v":3},{"$f":"MOD(AB6+Startside!$K$4-2,12)+1","v":4},{"$f":"MOD(AC6+Startside!$K$4-2,12)+1","v":5},{"$f":"MOD(AD6+Startside!$K$4-2,12)+1","v":6},{"$f":"MOD(AE6+Startside!$K$4-2,12)+1","v":7},{"$f":"MOD(AF6+Startside!$K$4-2,12)+1","v":8},{"$f":"MOD(AG6+Startside!$K$4-2,12)+1","v":9},{"$f":"MOD(AH6+Startside!$K$4-2,12)+1","v":10},{"$f":"MOD(AI6+Startside!$K$4-2,12)+1","v":11},{"$f":"MOD(AJ6+Startside!$K$4-2,12)+1","v":12},null,{"$f":"Y2","v":1},{"$f":"Z2","v":2},3,4,5,6,7,8,9,10,11,12,null,{"$f":"AL2","v":1},{"$f":"AM2","v":2},{"$f":"AN2","v":3},{"$f":"AO2","v":4},{"$f":"AP2","v":5},{"$f":"AQ2","v":6},{"$f":"AR2","v":7},{"$f":"AS2","v":8},{"$f":"AT2","v":9},{"$f":"AU2","v":10},{"$f":"AV2","v":11},{"$f":"AW2","v":12},null,{"$f":"AY2","v":1},{"$f":"AZ2","v":2},{"$f":"BA2","v":3},{"$f":"BB2","v":4},{"$f":"BC2","v":5},{"$f":"BD2","v":6},{"$f":"BE2","v":7},{"$f":"BF2","v":8},{"$f":"BG2","v":9},{"$f":"BH2","v":10},{"$f":"BI2","v":11},{"$f":"BJ2","v":12},null,{"$f":"BL2","v":1},{"$f":"BM2","v":2},{"$f":"BN2","v":3},{"$f":"BO2","v":4},{"$f":"BP2","v":5},{"$f":"BQ2","v":6},{"$f":"BR2","v":7},{"$f":"BS2","v":8},{"$f":"BT2","v":9},{"$f":"BU2","v":10},{"$f":"BV2","v":11},{"$f":"BW2","v":12},null,{"$f":"BY2","v":1},{"$f":"BZ2","v":2},{"$f":"CA2","v":3},{"$f":"CB2","v":4},{"$f":"CC2","v":5},{"$f":"CD2","v":6},{"$f":"CE2","v":7},{"$f":"CF2","v":8},{"$f":"CG2","v":9},{"$f":"CH2","v":10},{"$f":"CI2","v":11},{"$f":"CJ2","v":12},null,{"$f":"CL2","v":1},{"$f":"CM2","v":2},{"$f":"CN2","v":3},{"$f":"CO2","v":4},{"$f":"CP2","v":5},{"$f":"CQ2","v":6},{"$f":"CR2","v":7},{"$f":"CS2","v":8},{"$f":"CT2","v":9},{"$f":"CU2","v":10},{"$f":"CV2","v":11},{"$f":"CW2","v":12}]
[null,null,null,null,null,null,null,null,null,null,"Kolonne",null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
[]
[null,null,null,null,null,null,null,null,null,null,"Måned",null,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,null,13,14,15,16,17,18,19,20,21,22,23,24,null,25,26,27,28,29,30,31,32,33,34,35,36,null,37,38,39,40,41,42,43,44,45,46,47,48,null,49,50,51,52,53,54,55,56,57,58,59,60,null,61,62,63,64,65,66,67,68,69,70,71,72,null,73,74,75,76,77,78,79,80,81,82,83,84]
[null,null,null,null,null,null,null,null,null,null,"Måned i året",null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,null,1,2,3,4,5,6,7,8,9,10,11,12,null,1,2,3,4,5,6,7,8,9,10,11,12,null,1,2,3,4,5,6,7,8,9,10,11,12,null,1,2,3,4,5,6,7,8,9,10,11,12]
[1]
["a"]
[0]
[1]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"År1","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"År2","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"År3","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"År4","v":2026},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"År5","v":2027},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"År6","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"År7","v":2029}]
["A","Ydelse kolonne","Nr.","Konto","Navn","Type","Var/fast","Valuta","Term.","RG (valuta)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Primo",{"$f":"VLOOKUP(Y2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Jan"},{"$f":"VLOOKUP(Z2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Feb"},{"$f":"VLOOKUP(AA2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Mar"},{"$f":"VLOOKUP(AB2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Apr"},{"$f":"VLOOKUP(AC2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Maj"},{"$f":"VLOOKUP(AD2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Jun"},{"$f":"VLOOKUP(AE2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Jul"},{"$f":"VLOOKUP(AF2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Aug"},{"$f":"VLOOKUP(AG2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Sep"},{"$f":"VLOOKUP(AH2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Okt"},{"$f":"VLOOKUP(AI2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Nov"},{"$f":"VLOOKUP(AJ2,xxAndet!$B$51:$C$62,2,FALSE)","v":"Dec"},{"$f":"År1","v":2023},{"$f":"Y12","v":"Jan"},{"$f":"Z12","v":"Feb"},{"$f":"AA12","v":"Mar"},"Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",{"$f":"År2","v":2024},{"$f":"AL12","v":"Jan"},{"$f":"AM12","v":"Feb"},{"$f":"AN12","v":"Mar"},{"$f":"AO12","v":"Apr"},{"$f":"AP12","v":"Maj"},{"$f":"AQ12","v":"Jun"},{"$f":"AR12","v":"Jul"},{"$f":"AS12","v":"Aug"},{"$f":"AT12","v":"Sep"},{"$f":"AU12","v":"Okt"},{"$f":"AV12","v":"Nov"},{"$f":"AW12","v":"Dec"},{"$f":"År3","v":2025},{"$f":"AY12","v":"Jan"},{"$f":"AZ12","v":"Feb"},{"$f":"BA12","v":"Mar"},{"$f":"BB12","v":"Apr"},{"$f":"BC12","v":"Maj"},{"$f":"BD12","v":"Jun"},{"$f":"BE12","v":"Jul"},{"$f":"BF12","v":"Aug"},{"$f":"BG12","v":"Sep"},{"$f":"BH12","v":"Okt"},{"$f":"BI12","v":"Nov"},{"$f":"BJ12","v":"Dec"},{"$f":"År4","v":2026},{"$f":"BL12","v":"Jan"},{"$f":"BM12","v":"Feb"},{"$f":"BN12","v":"Mar"},{"$f":"BO12","v":"Apr"},{"$f":"BP12","v":"Maj"},{"$f":"BQ12","v":"Jun"},{"$f":"BR12","v":"Jul"},{"$f":"BS12","v":"Aug"},{"$f":"BT12","v":"Sep"},{"$f":"BU12","v":"Okt"},{"$f":"BV12","v":"Nov"},{"$f":"BW12","v":"Dec"},{"$f":"År5","v":2027},{"$f":"BY12","v":"Jan"},{"$f":"BZ12","v":"Feb"},{"$f":"CA12","v":"Mar"},{"$f":"CB12","v":"Apr"},{"$f":"CC12","v":"Maj"},{"$f":"CD12","v":"Jun"},{"$f":"CE12","v":"Jul"},{"$f":"CF12","v":"Aug"},{"$f":"CG12","v":"Sep"},{"$f":"CH12","v":"Okt"},{"$f":"CI12","v":"Nov"},{"$f":"CJ12","v":"Dec"},{"$f":"År6","v":2028},{"$f":"CL12","v":"Jan"},{"$f":"CM12","v":"Feb"},{"$f":"CN12","v":"Mar"},{"$f":"CO12","v":"Apr"},{"$f":"CP12","v":"Maj"},{"$f":"CQ12","v":"Jun"},{"$f":"CR12","v":"Jul"},{"$f":"CS12","v":"Aug"},{"$f":"CT12","v":"Sep"},{"$f":"CU12","v":"Okt"},{"$f":"CV12","v":"Nov"},{"$f":"CW12","v":"Dec"},{"$f":"År7","v":2029},null,null,null,null,null,null,null,null,"Linje"]
[0]
[{"$f":"IF(J14=0,1,0)","v":1},{"$f":"\"A\"&C14","v":"A1"},1,null,{"$f":"\"Lån \"&C14","v":"Lån 1"},"Realkreditlån","Fast","DKK",120,0,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y31:AJ31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL31:AW31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY31:BJ31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL31:BW31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY31:CJ31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL31:CW31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY31:DJ31)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":14}]
[{"$f":"A14","v":1},{"$f":"\"B\"&C14","v":"B1"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y33=1,X18*-Y31/$G32*SUM(Y40:AJ40),X18*-Y31/$G32*Y40)","v":0},{"$f":"IF(Z33=1,Y18*-Z31/$G32*SUM(Z40:AL40),Y18*-Z31/$G32*Z40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y15:AJ15)","v":0},{"$f":"IF(AL33=1,AJ18*-AL31/$G32*SUM(AL40:AW40),AJ18*-AL31/$G32*AL40)","v":0},{"$f":"IF(AM33=1,AL18*-AM31/$G32*SUM(AM40:AZ40),AL18*-AM31/$G32*AM40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL15:AW15)","v":0},{"$f":"IF(AY33=1,AW18*-AY31/$G32*SUM(AY40:BJ40),AW18*-AY31/$G32*AY40)","v":0},{"$f":"IF(AZ33=1,AY18*-AZ31/$G32*SUM(AZ40:BM40),AY18*-AZ31/$G32*AZ40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY15:BJ15)","v":0},{"$f":"IF(BL33=1,BJ18*-BL31/$G32*SUM(BL40:BW40),BJ18*-BL31/$G32*BL40)","v":0},{"$f":"IF(BM33=1,BL18*-BM31/$G32*SUM(BM40:BZ40),BL18*-BM31/$G32*BM40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL15:BW15)","v":0},{"$f":"IF(BY33=1,BW18*-BY31/$G32*SUM(BY40:CJ40),BW18*-BY31/$G32*BY40)","v":0},{"$f":"IF(BZ33=1,BY18*-BZ31/$G32*SUM(BZ40:CM40),BY18*-BZ31/$G32*BZ40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY15:CJ15)","v":0},{"$f":"IF(CL33=1,CJ18*-CL31/$G32*SUM(CL40:CW40),CJ18*-CL31/$G32*CL40)","v":0},{"$f":"IF(CM33=1,CL18*-CM31/$G32*SUM(CM40:CZ40),CL18*-CM31/$G32*CM40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL15:CW15)","v":0},{"$f":"IF(CY33=1,CW18*-CY31/$G32*SUM(CY40:DJ40),CW18*-CY31/$G32*CY40)","v":0},{"$f":"IF(CZ33=1,CY18*-CZ31/$G32*SUM(CZ40:DM40),CY18*-CZ31/$G32*CZ40)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(DI33=1,DH18*-DI31/$G32*SUM(DI40:DU40),DH18*-DI31/$G32*DI40)","v":0},{"$f":"IF(DJ33=1,DI18*-DJ31/$G32*SUM(DJ40:DU40),DI18*-DJ31/$G32*DJ40)","v":0},{"$f":"SUM(CY15:DJ15)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":15}]
[{"$f":"A15","v":1},{"$f":"\"C\"&C14","v":"C1"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y33=1,X18*-$F17/$G32*SUM(Y40:AJ40),X18*-$F17/$G32*Y40)","v":0},{"$f":"IF(Z33=1,Y18*-$F17/$G32*SUM(Z40:AL40),Y18*-$F17/$G32*Z40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y16:AJ16)","v":0},{"$f":"IF(AL33=1,AJ18*-$F17/$G32*SUM(AL40:AW40),AJ18*-$F17/$G32*AL40)","v":0},{"$f":"IF(AM33=1,AL18*-$F17/$G32*SUM(AM40:AZ40),AL18*-$F17/$G32*AM40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL16:AW16)","v":0},{"$f":"IF(AY33=1,AW18*-$F17/$G32*SUM(AY40:BJ40),AW18*-$F17/$G32*AY40)","v":0},{"$f":"IF(AZ33=1,AY18*-$F17/$G32*SUM(AZ40:BM40),AY18*-$F17/$G32*AZ40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY16:BJ16)","v":0},{"$f":"IF(BL33=1,BJ18*-$F17/$G32*SUM(BL40:BW40),BJ18*-$F17/$G32*BL40)","v":0},{"$f":"IF(BM33=1,BL18*-$F17/$G32*SUM(BM40:BZ40),BL18*-$F17/$G32*BM40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL16:BW16)","v":0},{"$f":"IF(BY33=1,BW18*-$F17/$G32*SUM(BY40:CJ40),BW18*-$F17/$G32*BY40)","v":0},{"$f":"IF(BZ33=1,BY18*-$F17/$G32*SUM(BZ40:CM40),BY18*-$F17/$G32*BZ40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY16:CJ16)","v":0},{"$f":"IF(CL33=1,CJ18*-$F17/$G32*SUM(CL40:CW40),CJ18*-$F17/$G32*CL40)","v":0},{"$f":"IF(CM33=1,CL18*-$F17/$G32*SUM(CM40:CZ40),CL18*-$F17/$G32*CM40)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL16:CW16)","v":0},{"$f":"IF(CY33=1,CW18*-$F17/$G32*SUM(CY40:DJ40),CW18*-$F17/$G32*CY40)","v":0},{"$f":"IF(CZ33=1,CY18*-$F17/$G32*SUM(CZ40:DM40),CY18*-$F17/$G32*CZ40)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(DI33=1,DH18*-$F17/$G32*SUM(DI40:DU40),DH18*-$F17/$G32*DI40)","v":0},{"$f":"IF(DJ33=1,DI18*-$F17/$G32*SUM(DJ40:DU40),DI18*-$F17/$G32*DJ40)","v":0},{"$f":"SUM(CY16:DJ16)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":16}]
[1,{"$f":"\"D\"&C14","v":"D1"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y32=1,$J14,IF(Y33=1,-X18,IF(Y42<>0,IF($J17=\"Serielån\",$J14/$F33*-Y37*Y40,(Y42-Y15)*Y37),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y17:AJ17)","v":0},{"$f":"IF(AL32=1,$J14,IF(AL33=1,-AJ18,IF(AL42<>0,IF($J17=\"Serielån\",$J14/$F33*-AL37*AL40,(AL42-AL15)*AL37),0)))","v":0},{"$f":"IF(AM32=1,$J14,IF(AM33=1,-AL18,IF(AM42<>0,IF($J17=\"Serielån\",$J14/$F33*-AM37*AM40,(AM42-AM15)*AM37),0)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL17:AW17)","v":0},{"$f":"IF(AY32=1,$J14,IF(AY33=1,-AW18,IF(AY42<>0,IF($J17=\"Serielån\",$J14/$F33*-AY37*AY40,(AY42-AY15)*AY37),0)))","v":0},{"$f":"IF(AZ32=1,$J14,IF(AZ33=1,-AY18,IF(AZ42<>0,IF($J17=\"Serielån\",$J14/$F33*-AZ37*AZ40,(AZ42-AZ15)*AZ37),0)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY17:BJ17)","v":0},{"$f":"IF(BL32=1,$J14,IF(BL33=1,-BJ18,IF(BL42<>0,IF($J17=\"Serielån\",$J14/$F33*-BL37*BL40,(BL42-BL15)*BL37),0)))","v":0},{"$f":"IF(BM32=1,$J14,IF(BM33=1,-BL18,IF(BM42<>0,IF($J17=\"Serielån\",$J14/$F33*-BM37*BM40,(BM42-BM15)*BM37),0)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL17:BW17)","v":0},{"$f":"IF(BY32=1,$J14,IF(BY33=1,-BW18,IF(BY42<>0,IF($J17=\"Serielån\",$J14/$F33*-BY37*BY40,(BY42-BY15)*BY37),0)))","v":0},{"$f":"IF(BZ32=1,$J14,IF(BZ33=1,-BY18,IF(BZ42<>0,IF($J17=\"Serielån\",$J14/$F33*-BZ37*BZ40,(BZ42-BZ15)*BZ37),0)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY17:CJ17)","v":0},{"$f":"IF(CL32=1,$J14,IF(CL33=1,-CJ18,IF(CL42<>0,IF($J17=\"Serielån\",$J14/$F33*-CL37*CL40,(CL42-CL15)*CL37),0)))","v":0},{"$f":"IF(CM32=1,$J14,IF(CM33=1,-CL18,IF(CM42<>0,IF($J17=\"Serielån\",$J14/$F33*-CM37*CM40,(CM42-CM15)*CM37),0)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL17:CW17)","v":0},{"$f":"IF(CY32=1,$J14,IF(CY33=1,-CW18,IF(CY42<>0,IF($J17=\"Serielån\",$J14/$F33*-CY37*CY40,(CY42-CY15)*CY37),0)))","v":0},{"$f":"IF(CZ32=1,$J14,IF(CZ33=1,-CY18,IF(CZ42<>0,IF($J17=\"Serielån\",$J14/$F33*-CZ37*CZ40,(CZ42-CZ15)*CZ37),0)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY17:DJ17)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":17}]
[1,{"$f":"\"E\"&C14","v":"E1"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X34=1,J14,0)","v":0},{"$f":"X18+Y17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ18","v":0},{"$f":"AJ18+AL17","v":0},{"$f":"AL18+AM17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AW18","v":0},{"$f":"AW18+AY17","v":0},{"$f":"AY18+AZ17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BJ18","v":0},{"$f":"BJ18+BL17","v":0},{"$f":"BL18+BM17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BW18","v":0},{"$f":"BW18+BY17","v":0},{"$f":"BY18+BZ17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CJ18","v":0},{"$f":"CJ18+CL17","v":0},{"$f":"CL18+CM17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CW18","v":0},{"$f":"CW18+CY17","v":0},{"$f":"CY18+CZ17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+DJ18","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":18}]
[1,{"$f":"\"F\"&C14","v":"F1"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y15*Y39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y19:AJ19)","v":0},{"$f":"+AL15*AL39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL19:AW19)","v":0},{"$f":"+AY15*AY39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY19:BJ19)","v":0},{"$f":"+BL15*BL39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL19:BW19)","v":0},{"$f":"+BY15*BY39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY19:CJ19)","v":0},{"$f":"+CL15*CL39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL19:CW19)","v":0},{"$f":"+CY15*CY39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY19:DJ19)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":19}]
[1,{"$f":"\"G\"&C14","v":"G1"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y16*Y39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL16*AL39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL20:AW20)","v":0},{"$f":"+AY16*AY39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY20:BJ20)","v":0},{"$f":"+BL16*BL39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL20:BW20)","v":0},{"$f":"+BY16*BY39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY20:CJ20)","v":0},{"$f":"+CL16*CL39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL20:CW20)","v":0},{"$f":"+CY16*CY39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY20:DJ20)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":20}]
[1,{"$f":"\"H\"&C14","v":"H1"},"AM",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y33=1,$G19-Y26,IF(Y32=1,0,-Y26))","v":0},{"$f":"IF(Z33=1,$G19-Z26,IF(Z32=1,0,-Z26))","v":0},{"$f":"IF(AA33=1,$G19-AA26,IF(AA32=1,0,-AA26))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL33=1,$G19-AL26,IF(AL32=1,0,-AL26))","v":0},{"$f":"IF(AM33=1,$G19-AM26,IF(AM32=1,0,-AM26))","v":0},{"$f":"IF(AN33=1,$G19-AN26,IF(AN32=1,0,-AN26))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL21:AW21)","v":0},{"$f":"IF(AY33=1,$G19-AY26,IF(AY32=1,0,-AY26))","v":0},{"$f":"IF(AZ33=1,$G19-AZ26,IF(AZ32=1,0,-AZ26))","v":0},{"$f":"IF(BA33=1,$G19-BA26,IF(BA32=1,0,-BA26))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY21:BJ21)","v":0},{"$f":"IF(BL33=1,$G19-BL26,IF(BL32=1,0,-BL26))","v":0},{"$f":"IF(BM33=1,$G19-BM26,IF(BM32=1,0,-BM26))","v":0},{"$f":"IF(BN33=1,$G19-BN26,IF(BN32=1,0,-BN26))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL21:BW21)","v":0},{"$f":"IF(BY33=1,$G19-BY26,IF(BY32=1,0,-BY26))","v":0},{"$f":"IF(BZ33=1,$G19-BZ26,IF(BZ32=1,0,-BZ26))","v":0},{"$f":"IF(CA33=1,$G19-CA26,IF(CA32=1,0,-CA26))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY21:CJ21)","v":0},{"$f":"IF(CL33=1,$G19-CL26,IF(CL32=1,0,-CL26))","v":0},{"$f":"IF(CM33=1,$G19-CM26,IF(CM32=1,0,-CM26))","v":0},{"$f":"IF(CN33=1,$G19-CN26,IF(CN32=1,0,-CN26))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL21:CW21)","v":0},{"$f":"IF(CY33=1,$G19-CY26,IF(CY32=1,0,-CY26))","v":0},{"$f":"IF(CZ33=1,$G19-CZ26,IF(CZ32=1,0,-CZ26))","v":0},{"$f":"IF(DA33=1,$G19-DA26,IF(DA32=1,0,-DA26))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY21:DJ21)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":21}]
[1,{"$f":"\"I\"&C14","v":"I1"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X25-(AJ18*AJ39-SUM(Y24:AJ24))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK25-(AW18*AW39-SUM(AL24:AW24))","v":0},{"$f":"SUM(AL22:AW22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX25-(BJ18*BJ39-SUM(AY24:BJ24))","v":0},{"$f":"SUM(AY22:BJ22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK25-(BW18*BW39-SUM(BL24:BW24))","v":0},{"$f":"SUM(BL22:BW22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX25-(CJ18*CJ39-SUM(BY24:CJ24))","v":0},{"$f":"SUM(BY22:CJ22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK25-(CW18*CW39-SUM(CL24:CW24))","v":0},{"$f":"SUM(CL22:CW22)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX25-(DJ18*DJ39-SUM(CY24:DJ24))","v":0},{"$f":"SUM(CY22:DJ22)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":22}]
[1,{"$f":"\"J\"&C14","v":"J1"},{"$f":"\"KR\"&F14","v":"KRRealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ22","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW22","v":0},{"$f":"SUM(AL23:AW23)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ22","v":0},{"$f":"SUM(AY23:BJ23)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW22","v":0},{"$f":"SUM(BL23:BW23)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ22","v":0},{"$f":"SUM(BY23:CJ23)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW22","v":0},{"$f":"SUM(CL23:CW23)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ22","v":0},{"$f":"SUM(CY23:DJ23)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":23}]
[1,{"$f":"\"K\"&C14","v":"K1"},{"$f":"\"A\"&F14","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y17*Y39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL17*AL39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL24:AW24)","v":0},{"$f":"+AY17*AY39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY24:BJ24)","v":0},{"$f":"+BL17*BL39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL24:BW24)","v":0},{"$f":"+BY17*BY39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY24:CJ24)","v":0},{"$f":"+CL17*CL39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL24:CW24)","v":0},{"$f":"+CY17*CY39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY24:DJ24)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":24}]
[1,{"$f":"\"L\"&C14","v":"L1"},{"$f":"\"RG\"&F14","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X18*X39","v":0},{"$f":"+X25+Y23+Y24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AJ25","v":0},{"$f":"+AK25+AL23+AL24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AW25","v":0},{"$f":"+AX25+AY23+AY24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BJ25","v":0},{"$f":"+BK25+BL23+BL24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BW25","v":0},{"$f":"+BX25+BY23+BY24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CJ25","v":0},{"$f":"+CK25+CL23+CL24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CW25","v":0},{"$f":"+CX25+CY23+CY24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DJ25","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":25}]
[1,{"$f":"\"M\"&C14","v":"M1"},{"$f":"\"A\"&F14","v":"ARealkreditlån"},null,{"$f":"+A26","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y32=1,$F20,IF(Y33=1,-X27,IF(Y$38=1,-X27,IF(Y$6=12,IF(Y34=1,-$F20/($I14/$G32)*SUM(N34:Y34)/12,0),0))))","v":0},{"$f":"IF(Z32=1,$F20,IF(Z33=1,-Y27,IF(Z$38=1,-Y27,IF(Z$6=12,IF(Z34=1,-$F20/($I14/$G32)*SUM(O34:Z34)/12,0),0))))","v":0},{"$f":"IF(AA32=1,$F20,IF(AA33=1,-Z27,IF(AA$38=1,-Z27,IF(AA$6=12,IF(AA34=1,-$F20/($I14/$G32)*SUM(P34:AA34)/12,0),0))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y26:AJ26)","v":0},{"$f":"IF(AL32=1,$F20,IF(AL33=1,-AK27,IF(AL$38=1,-AK27,IF(AL$6=12,IF(AL34=1,-$F20/($I14/$G32)*SUM(AA34:AL34)/12,0),0))))","v":0},{"$f":"IF(AM32=1,$F20,IF(AM33=1,-AL27,IF(AM$38=1,-AL27,IF(AM$6=12,IF(AM34=1,-$F20/($I14/$G32)*SUM(AB34:AM34)/12,0),0))))","v":0},{"$f":"IF(AN32=1,$F20,IF(AN33=1,-AM27,IF(AN$38=1,-AM27,IF(AN$6=12,IF(AN34=1,-$F20/($I14/$G32)*SUM(AC34:AN34)/12,0),0))))","v":0},{"$f":"IF(AO32=1,$F20,IF(AO33=1,-AN27,IF(AO$38=1,-AN27,IF(AO$6=12,IF(AO34=1,-$F20/($I14/$G32)*SUM(AD34:AO34)/12,0),0))))","v":0},{"$f":"IF(AP32=1,$F20,IF(AP33=1,-AO27,IF(AP$38=1,-AO27,IF(AP$6=12,IF(AP34=1,-$F20/($I14/$G32)*SUM(AE34:AP34)/12,0),0))))","v":0},{"$f":"IF(AQ32=1,$F20,IF(AQ33=1,-AP27,IF(AQ$38=1,-AP27,IF(AQ$6=12,IF(AQ34=1,-$F20/($I14/$G32)*SUM(AF34:AQ34)/12,0),0))))","v":0},{"$f":"IF(AR32=1,$F20,IF(AR33=1,-AQ27,IF(AR$38=1,-AQ27,IF(AR$6=12,IF(AR34=1,-$F20/($I14/$G32)*SUM(AG34:AR34)/12,0),0))))","v":0},{"$f":"IF(AS32=1,$F20,IF(AS33=1,-AR27,IF(AS$38=1,-AR27,IF(AS$6=12,IF(AS34=1,-$F20/($I14/$G32)*SUM(AH34:AS34)/12,0),0))))","v":0},{"$f":"IF(AT32=1,$F20,IF(AT33=1,-AS27,IF(AT$38=1,-AS27,IF(AT$6=12,IF(AT34=1,-$F20/($I14/$G32)*SUM(AI34:AT34)/12,0),0))))","v":0},{"$f":"IF(AU32=1,$F20,IF(AU33=1,-AT27,IF(AU$38=1,-AT27,IF(AU$6=12,IF(AU34=1,-$F20/($I14/$G32)*SUM(AJ34:AU34)/12,0),0))))","v":0},{"$f":"IF(AV32=1,$F20,IF(AV33=1,-AU27,IF(AV$38=1,-AU27,IF(AV$6=12,IF(AV34=1,-$F20/($I14/$G32)*SUM(AK34:AV34)/12,0),0))))","v":0},{"$f":"IF(AW32=1,$F20,IF(AW33=1,-AV27,IF(AW$38=1,-AV27,IF(AW$6=12,IF(AW34=1,-$F20/($I14/$G32)*SUM(AL34:AW34)/12,0),0))))","v":0},{"$f":"SUM(AL26:AW26)","v":0},{"$f":"IF(AY32=1,$F20,IF(AY33=1,-AX27,IF(AY$38=1,-AX27,IF(AY$6=12,IF(AY34=1,-$F20/($I14/$G32)*SUM(AN34:AY34)/12,0),0))))","v":0},{"$f":"IF(AZ32=1,$F20,IF(AZ33=1,-AY27,IF(AZ$38=1,-AY27,IF(AZ$6=12,IF(AZ34=1,-$F20/($I14/$G32)*SUM(AO34:AZ34)/12,0),0))))","v":0},{"$f":"IF(BA32=1,$F20,IF(BA33=1,-AZ27,IF(BA$38=1,-AZ27,IF(BA$6=12,IF(BA34=1,-$F20/($I14/$G32)*SUM(AP34:BA34)/12,0),0))))","v":0},{"$f":"IF(BB32=1,$F20,IF(BB33=1,-BA27,IF(BB$38=1,-BA27,IF(BB$6=12,IF(BB34=1,-$F20/($I14/$G32)*SUM(AQ34:BB34)/12,0),0))))","v":0},{"$f":"IF(BC32=1,$F20,IF(BC33=1,-BB27,IF(BC$38=1,-BB27,IF(BC$6=12,IF(BC34=1,-$F20/($I14/$G32)*SUM(AR34:BC34)/12,0),0))))","v":0},{"$f":"IF(BD32=1,$F20,IF(BD33=1,-BC27,IF(BD$38=1,-BC27,IF(BD$6=12,IF(BD34=1,-$F20/($I14/$G32)*SUM(AS34:BD34)/12,0),0))))","v":0},{"$f":"IF(BE32=1,$F20,IF(BE33=1,-BD27,IF(BE$38=1,-BD27,IF(BE$6=12,IF(BE34=1,-$F20/($I14/$G32)*SUM(AT34:BE34)/12,0),0))))","v":0},{"$f":"IF(BF32=1,$F20,IF(BF33=1,-BE27,IF(BF$38=1,-BE27,IF(BF$6=12,IF(BF34=1,-$F20/($I14/$G32)*SUM(AU34:BF34)/12,0),0))))","v":0},{"$f":"IF(BG32=1,$F20,IF(BG33=1,-BF27,IF(BG$38=1,-BF27,IF(BG$6=12,IF(BG34=1,-$F20/($I14/$G32)*SUM(AV34:BG34)/12,0),0))))","v":0},{"$f":"IF(BH32=1,$F20,IF(BH33=1,-BG27,IF(BH$38=1,-BG27,IF(BH$6=12,IF(BH34=1,-$F20/($I14/$G32)*SUM(AW34:BH34)/12,0),0))))","v":0},{"$f":"IF(BI32=1,$F20,IF(BI33=1,-BH27,IF(BI$38=1,-BH27,IF(BI$6=12,IF(BI34=1,-$F20/($I14/$G32)*SUM(AX34:BI34)/12,0),0))))","v":0},{"$f":"IF(BJ32=1,$F20,IF(BJ33=1,-BI27,IF(BJ$38=1,-BI27,IF(BJ$6=12,IF(BJ34=1,-$F20/($I14/$G32)*SUM(AY34:BJ34)/12,0),0))))","v":0},{"$f":"SUM(AY26:BJ26)","v":0},{"$f":"IF(BL32=1,$F20,IF(BL33=1,-BK27,IF(BL$38=1,-BK27,IF(BL$6=12,IF(BL34=1,-$F20/($I14/$G32)*SUM(BA34:BL34)/12,0),0))))","v":0},{"$f":"IF(BM32=1,$F20,IF(BM33=1,-BL27,IF(BM$38=1,-BL27,IF(BM$6=12,IF(BM34=1,-$F20/($I14/$G32)*SUM(BB34:BM34)/12,0),0))))","v":0},{"$f":"IF(BN32=1,$F20,IF(BN33=1,-BM27,IF(BN$38=1,-BM27,IF(BN$6=12,IF(BN34=1,-$F20/($I14/$G32)*SUM(BC34:BN34)/12,0),0))))","v":0},{"$f":"IF(BO32=1,$F20,IF(BO33=1,-BN27,IF(BO$38=1,-BN27,IF(BO$6=12,IF(BO34=1,-$F20/($I14/$G32)*SUM(BD34:BO34)/12,0),0))))","v":0},{"$f":"IF(BP32=1,$F20,IF(BP33=1,-BO27,IF(BP$38=1,-BO27,IF(BP$6=12,IF(BP34=1,-$F20/($I14/$G32)*SUM(BE34:BP34)/12,0),0))))","v":0},{"$f":"IF(BQ32=1,$F20,IF(BQ33=1,-BP27,IF(BQ$38=1,-BP27,IF(BQ$6=12,IF(BQ34=1,-$F20/($I14/$G32)*SUM(BF34:BQ34)/12,0),0))))","v":0},{"$f":"IF(BR32=1,$F20,IF(BR33=1,-BQ27,IF(BR$38=1,-BQ27,IF(BR$6=12,IF(BR34=1,-$F20/($I14/$G32)*SUM(BG34:BR34)/12,0),0))))","v":0},{"$f":"IF(BS32=1,$F20,IF(BS33=1,-BR27,IF(BS$38=1,-BR27,IF(BS$6=12,IF(BS34=1,-$F20/($I14/$G32)*SUM(BH34:BS34)/12,0),0))))","v":0},{"$f":"IF(BT32=1,$F20,IF(BT33=1,-BS27,IF(BT$38=1,-BS27,IF(BT$6=12,IF(BT34=1,-$F20/($I14/$G32)*SUM(BI34:BT34)/12,0),0))))","v":0},{"$f":"IF(BU32=1,$F20,IF(BU33=1,-BT27,IF(BU$38=1,-BT27,IF(BU$6=12,IF(BU34=1,-$F20/($I14/$G32)*SUM(BJ34:BU34)/12,0),0))))","v":0},{"$f":"IF(BV32=1,$F20,IF(BV33=1,-BU27,IF(BV$38=1,-BU27,IF(BV$6=12,IF(BV34=1,-$F20/($I14/$G32)*SUM(BK34:BV34)/12,0),0))))","v":0},{"$f":"IF(BW32=1,$F20,IF(BW33=1,-BV27,IF(BW$38=1,-BV27,IF(BW$6=12,IF(BW34=1,-$F20/($I14/$G32)*SUM(BL34:BW34)/12,0),0))))","v":0},{"$f":"SUM(BL26:BW26)","v":0},{"$f":"IF(BY32=1,$F20,IF(BY33=1,-BX27,IF(BY$38=1,-BX27,IF(BY$6=12,IF(BY34=1,-$F20/($I14/$G32)*SUM(BN34:BY34)/12,0),0))))","v":0},{"$f":"IF(BZ32=1,$F20,IF(BZ33=1,-BY27,IF(BZ$38=1,-BY27,IF(BZ$6=12,IF(BZ34=1,-$F20/($I14/$G32)*SUM(BO34:BZ34)/12,0),0))))","v":0},{"$f":"IF(CA32=1,$F20,IF(CA33=1,-BZ27,IF(CA$38=1,-BZ27,IF(CA$6=12,IF(CA34=1,-$F20/($I14/$G32)*SUM(BP34:CA34)/12,0),0))))","v":0},{"$f":"IF(CB32=1,$F20,IF(CB33=1,-CA27,IF(CB$38=1,-CA27,IF(CB$6=12,IF(CB34=1,-$F20/($I14/$G32)*SUM(BQ34:CB34)/12,0),0))))","v":0},{"$f":"IF(CC32=1,$F20,IF(CC33=1,-CB27,IF(CC$38=1,-CB27,IF(CC$6=12,IF(CC34=1,-$F20/($I14/$G32)*SUM(BR34:CC34)/12,0),0))))","v":0},{"$f":"IF(CD32=1,$F20,IF(CD33=1,-CC27,IF(CD$38=1,-CC27,IF(CD$6=12,IF(CD34=1,-$F20/($I14/$G32)*SUM(BS34:CD34)/12,0),0))))","v":0},{"$f":"IF(CE32=1,$F20,IF(CE33=1,-CD27,IF(CE$38=1,-CD27,IF(CE$6=12,IF(CE34=1,-$F20/($I14/$G32)*SUM(BT34:CE34)/12,0),0))))","v":0},{"$f":"IF(CF32=1,$F20,IF(CF33=1,-CE27,IF(CF$38=1,-CE27,IF(CF$6=12,IF(CF34=1,-$F20/($I14/$G32)*SUM(BU34:CF34)/12,0),0))))","v":0},{"$f":"IF(CG32=1,$F20,IF(CG33=1,-CF27,IF(CG$38=1,-CF27,IF(CG$6=12,IF(CG34=1,-$F20/($I14/$G32)*SUM(BV34:CG34)/12,0),0))))","v":0},{"$f":"IF(CH32=1,$F20,IF(CH33=1,-CG27,IF(CH$38=1,-CG27,IF(CH$6=12,IF(CH34=1,-$F20/($I14/$G32)*SUM(BW34:CH34)/12,0),0))))","v":0},{"$f":"IF(CI32=1,$F20,IF(CI33=1,-CH27,IF(CI$38=1,-CH27,IF(CI$6=12,IF(CI34=1,-$F20/($I14/$G32)*SUM(BX34:CI34)/12,0),0))))","v":0},{"$f":"IF(CJ32=1,$F20,IF(CJ33=1,-CI27,IF(CJ$38=1,-CI27,IF(CJ$6=12,IF(CJ34=1,-$F20/($I14/$G32)*SUM(BY34:CJ34)/12,0),0))))","v":0},{"$f":"SUM(BY26:CJ26)","v":0},{"$f":"IF(CL32=1,$F20,IF(CL33=1,-CK27,IF(CL$38=1,-CK27,IF(CL$6=12,IF(CL34=1,-$F20/($I14/$G32)*SUM(CA34:CL34)/12,0),0))))","v":0},{"$f":"IF(CM32=1,$F20,IF(CM33=1,-CL27,IF(CM$38=1,-CL27,IF(CM$6=12,IF(CM34=1,-$F20/($I14/$G32)*SUM(CB34:CM34)/12,0),0))))","v":0},{"$f":"IF(CN32=1,$F20,IF(CN33=1,-CM27,IF(CN$38=1,-CM27,IF(CN$6=12,IF(CN34=1,-$F20/($I14/$G32)*SUM(CC34:CN34)/12,0),0))))","v":0},{"$f":"IF(CO32=1,$F20,IF(CO33=1,-CN27,IF(CO$38=1,-CN27,IF(CO$6=12,IF(CO34=1,-$F20/($I14/$G32)*SUM(CD34:CO34)/12,0),0))))","v":0},{"$f":"IF(CP32=1,$F20,IF(CP33=1,-CO27,IF(CP$38=1,-CO27,IF(CP$6=12,IF(CP34=1,-$F20/($I14/$G32)*SUM(CE34:CP34)/12,0),0))))","v":0},{"$f":"IF(CQ32=1,$F20,IF(CQ33=1,-CP27,IF(CQ$38=1,-CP27,IF(CQ$6=12,IF(CQ34=1,-$F20/($I14/$G32)*SUM(CF34:CQ34)/12,0),0))))","v":0},{"$f":"IF(CR32=1,$F20,IF(CR33=1,-CQ27,IF(CR$38=1,-CQ27,IF(CR$6=12,IF(CR34=1,-$F20/($I14/$G32)*SUM(CG34:CR34)/12,0),0))))","v":0},{"$f":"IF(CS32=1,$F20,IF(CS33=1,-CR27,IF(CS$38=1,-CR27,IF(CS$6=12,IF(CS34=1,-$F20/($I14/$G32)*SUM(CH34:CS34)/12,0),0))))","v":0},{"$f":"IF(CT32=1,$F20,IF(CT33=1,-CS27,IF(CT$38=1,-CS27,IF(CT$6=12,IF(CT34=1,-$F20/($I14/$G32)*SUM(CI34:CT34)/12,0),0))))","v":0},{"$f":"IF(CU32=1,$F20,IF(CU33=1,-CT27,IF(CU$38=1,-CT27,IF(CU$6=12,IF(CU34=1,-$F20/($I14/$G32)*SUM(CJ34:CU34)/12,0),0))))","v":0},{"$f":"IF(CV32=1,$F20,IF(CV33=1,-CU27,IF(CV$38=1,-CU27,IF(CV$6=12,IF(CV34=1,-$F20/($I14/$G32)*SUM(CK34:CV34)/12,0),0))))","v":0},{"$f":"IF(CW32=1,$F20,IF(CW33=1,-CV27,IF(CW$38=1,-CV27,IF(CW$6=12,IF(CW34=1,-$F20/($I14/$G32)*SUM(CL34:CW34)/12,0),0))))","v":0},{"$f":"SUM(CL26:CW26)","v":0},{"$f":"IF(CY32=1,$F20,IF(CY33=1,-CX27,IF(CY$38=1,-CX27,IF(CY$6=12,IF(CY34=1,-$F20/($I14/$G32)*SUM(CN34:CY34)/12,0),0))))","v":0},{"$f":"IF(CZ32=1,$F20,IF(CZ33=1,-CY27,IF(CZ$38=1,-CY27,IF(CZ$6=12,IF(CZ34=1,-$F20/($I14/$G32)*SUM(CO34:CZ34)/12,0),0))))","v":0},{"$f":"IF(DA32=1,$F20,IF(DA33=1,-CZ27,IF(DA$38=1,-CZ27,IF(DA$6=12,IF(DA34=1,-$F20/($I14/$G32)*SUM(CP34:DA34)/12,0),0))))","v":0},{"$f":"IF(DB32=1,$F20,IF(DB33=1,-DA27,IF(DB$38=1,-DA27,IF(DB$6=12,IF(DB34=1,-$F20/($I14/$G32)*SUM(CQ34:DB34)/12,0),0))))","v":0},{"$f":"IF(DC32=1,$F20,IF(DC33=1,-DB27,IF(DC$38=1,-DB27,IF(DC$6=12,IF(DC34=1,-$F20/($I14/$G32)*SUM(CR34:DC34)/12,0),0))))","v":0},{"$f":"IF(DD32=1,$F20,IF(DD33=1,-DC27,IF(DD$38=1,-DC27,IF(DD$6=12,IF(DD34=1,-$F20/($I14/$G32)*SUM(CS34:DD34)/12,0),0))))","v":0},{"$f":"IF(DE32=1,$F20,IF(DE33=1,-DD27,IF(DE$38=1,-DD27,IF(DE$6=12,IF(DE34=1,-$F20/($I14/$G32)*SUM(CT34:DE34)/12,0),0))))","v":0},{"$f":"IF(DF32=1,$F20,IF(DF33=1,-DE27,IF(DF$38=1,-DE27,IF(DF$6=12,IF(DF34=1,-$F20/($I14/$G32)*SUM(CU34:DF34)/12,0),0))))","v":0},{"$f":"IF(DG32=1,$F20,IF(DG33=1,-DF27,IF(DG$38=1,-DF27,IF(DG$6=12,IF(DG34=1,-$F20/($I14/$G32)*SUM(CV34:DG34)/12,0),0))))","v":0},{"$f":"IF(DH32=1,$F20,IF(DH33=1,-DG27,IF(DH$38=1,-DG27,IF(DH$6=12,IF(DH34=1,-$F20/($I14/$G32)*SUM(CW34:DH34)/12,0),0))))","v":0},{"$f":"IF(DI32=1,$F20,IF(DI33=1,-DH27,IF(DI$38=1,-DH27,IF(DI$6=12,IF(DI34=1,-$F20/($I14/$G32)*SUM(CX34:DI34)/12,0),0))))","v":0},{"$f":"IF(DJ32=1,$F20,IF(DJ33=1,-DI27,IF(DJ$38=1,-DI27,IF(DJ$6=12,IF(DJ34=1,-$F20/($I14/$G32)*SUM(CY34:DJ34)/12,0),0))))","v":0},{"$f":"SUM(CY26:DJ26)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":26}]
[1,null,{"$f":"\"AS\"&F14","v":"ASRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X34=1,F20,0)","v":0},{"$f":"+X27+Y26","v":0},{"$f":"+Y27+Z26","v":0},{"$f":"+Z27+AA26","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AJ27","v":0},{"$f":"+AK27+AL26","v":0},{"$f":"+AL27+AM26","v":0},{"$f":"+AM27+AN26","v":0},{"$f":"+AN27+AO26","v":0},{"$f":"+AO27+AP26","v":0},{"$f":"+AP27+AQ26","v":0},{"$f":"+AQ27+AR26","v":0},{"$f":"+AR27+AS26","v":0},{"$f":"+AS27+AT26","v":0},{"$f":"+AT27+AU26","v":0},{"$f":"+AU27+AV26","v":0},{"$f":"+AV27+AW26","v":0},{"$f":"+AW27","v":0},{"$f":"+AX27+AY26","v":0},{"$f":"+AY27+AZ26","v":0},{"$f":"+AZ27+BA26","v":0},{"$f":"+BA27+BB26","v":0},{"$f":"+BB27+BC26","v":0},{"$f":"+BC27+BD26","v":0},{"$f":"+BD27+BE26","v":0},{"$f":"+BE27+BF26","v":0},{"$f":"+BF27+BG26","v":0},{"$f":"+BG27+BH26","v":0},{"$f":"+BH27+BI26","v":0},{"$f":"+BI27+BJ26","v":0},{"$f":"+BJ27","v":0},{"$f":"+BK27+BL26","v":0},{"$f":"+BL27+BM26","v":0},{"$f":"+BM27+BN26","v":0},{"$f":"+BN27+BO26","v":0},{"$f":"+BO27+BP26","v":0},{"$f":"+BP27+BQ26","v":0},{"$f":"+BQ27+BR26","v":0},{"$f":"+BR27+BS26","v":0},{"$f":"+BS27+BT26","v":0},{"$f":"+BT27+BU26","v":0},{"$f":"+BU27+BV26","v":0},{"$f":"+BV27+BW26","v":0},{"$f":"+BW27","v":0},{"$f":"+BX27+BY26","v":0},{"$f":"+BY27+BZ26","v":0},{"$f":"+BZ27+CA26","v":0},{"$f":"+CA27+CB26","v":0},{"$f":"+CB27+CC26","v":0},{"$f":"+CC27+CD26","v":0},{"$f":"+CD27+CE26","v":0},{"$f":"+CE27+CF26","v":0},{"$f":"+CF27+CG26","v":0},{"$f":"+CG27+CH26","v":0},{"$f":"+CH27+CI26","v":0},{"$f":"+CI27+CJ26","v":0},{"$f":"+CJ27","v":0},{"$f":"+CK27+CL26","v":0},{"$f":"+CL27+CM26","v":0},{"$f":"+CM27+CN26","v":0},{"$f":"+CN27+CO26","v":0},{"$f":"+CO27+CP26","v":0},{"$f":"+CP27+CQ26","v":0},{"$f":"+CQ27+CR26","v":0},{"$f":"+CR27+CS26","v":0},{"$f":"+CS27+CT26","v":0},{"$f":"+CT27+CU26","v":0},{"$f":"+CU27+CV26","v":0},{"$f":"+CV27+CW26","v":0},{"$f":"+CW27","v":0},{"$f":"+CX27+CY26","v":0},{"$f":"+CY27+CZ26","v":0},{"$f":"+CZ27+DA26","v":0},{"$f":"+DA27+DB26","v":0},{"$f":"+DB27+DC26","v":0},{"$f":"+DC27+DD26","v":0},{"$f":"+DD27+DE26","v":0},{"$f":"+DE27+DF26","v":0},{"$f":"+DF27+DG26","v":0},{"$f":"+DG27+DH26","v":0},{"$f":"+DH27+DI26","v":0},{"$f":"+DI27+DJ26","v":0},{"$f":"+DJ27","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":27}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":28}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":29}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":30}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F16","v":0},{"$f":"IF(Z14=\"\",Y31,Z14)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AL14=\"\",AJ31,AL14)","v":0},{"$f":"IF(AM14=\"\",AL31,AM14)","v":0},{"$f":"IF(AN14=\"\",AM31,AN14)","v":0},{"$f":"IF(AO14=\"\",AN31,AO14)","v":0},{"$f":"IF(AP14=\"\",AO31,AP14)","v":0},{"$f":"IF(AQ14=\"\",AP31,AQ14)","v":0},{"$f":"IF(AR14=\"\",AQ31,AR14)","v":0},{"$f":"IF(AS14=\"\",AR31,AS14)","v":0},{"$f":"IF(AT14=\"\",AS31,AT14)","v":0},{"$f":"IF(AU14=\"\",AT31,AU14)","v":0},{"$f":"IF(AV14=\"\",AU31,AV14)","v":0},{"$f":"IF(AW14=\"\",AV31,AW14)","v":0},null,{"$f":"IF(AY14=\"\",AW31,AY14)","v":0},{"$f":"IF(AZ14=\"\",AY31,AZ14)","v":0},{"$f":"IF(BA14=\"\",AZ31,BA14)","v":0},{"$f":"IF(BB14=\"\",BA31,BB14)","v":0},{"$f":"IF(BC14=\"\",BB31,BC14)","v":0},{"$f":"IF(BD14=\"\",BC31,BD14)","v":0},{"$f":"IF(BE14=\"\",BD31,BE14)","v":0},{"$f":"IF(BF14=\"\",BE31,BF14)","v":0},{"$f":"IF(BG14=\"\",BF31,BG14)","v":0},{"$f":"IF(BH14=\"\",BG31,BH14)","v":0},{"$f":"IF(BI14=\"\",BH31,BI14)","v":0},{"$f":"IF(BJ14=\"\",BI31,BJ14)","v":0},null,{"$f":"IF(BL14=\"\",BJ31,BL14)","v":0},{"$f":"IF(BM14=\"\",BL31,BM14)","v":0},{"$f":"IF(BN14=\"\",BM31,BN14)","v":0},{"$f":"IF(BO14=\"\",BN31,BO14)","v":0},{"$f":"IF(BP14=\"\",BO31,BP14)","v":0},{"$f":"IF(BQ14=\"\",BP31,BQ14)","v":0},{"$f":"IF(BR14=\"\",BQ31,BR14)","v":0},{"$f":"IF(BS14=\"\",BR31,BS14)","v":0},{"$f":"IF(BT14=\"\",BS31,BT14)","v":0},{"$f":"IF(BU14=\"\",BT31,BU14)","v":0},{"$f":"IF(BV14=\"\",BU31,BV14)","v":0},{"$f":"IF(BW14=\"\",BV31,BW14)","v":0},null,{"$f":"IF(BY14=\"\",BW31,BY14)","v":0},{"$f":"IF(BZ14=\"\",BY31,BZ14)","v":0},{"$f":"IF(CA14=\"\",BZ31,CA14)","v":0},{"$f":"IF(CB14=\"\",CA31,CB14)","v":0},{"$f":"IF(CC14=\"\",CB31,CC14)","v":0},{"$f":"IF(CD14=\"\",CC31,CD14)","v":0},{"$f":"IF(CE14=\"\",CD31,CE14)","v":0},{"$f":"IF(CF14=\"\",CE31,CF14)","v":0},{"$f":"IF(CG14=\"\",CF31,CG14)","v":0},{"$f":"IF(CH14=\"\",CG31,CH14)","v":0},{"$f":"IF(CI14=\"\",CH31,CI14)","v":0},{"$f":"IF(CJ14=\"\",CI31,CJ14)","v":0},null,{"$f":"IF(CL14=\"\",CJ31,CL14)","v":0},{"$f":"IF(CM14=\"\",CL31,CM14)","v":0},{"$f":"IF(CN14=\"\",CM31,CN14)","v":0},{"$f":"IF(CO14=\"\",CN31,CO14)","v":0},{"$f":"IF(CP14=\"\",CO31,CP14)","v":0},{"$f":"IF(CQ14=\"\",CP31,CQ14)","v":0},{"$f":"IF(CR14=\"\",CQ31,CR14)","v":0},{"$f":"IF(CS14=\"\",CR31,CS14)","v":0},{"$f":"IF(CT14=\"\",CS31,CT14)","v":0},{"$f":"IF(CU14=\"\",CT31,CU14)","v":0},{"$f":"IF(CV14=\"\",CU31,CV14)","v":0},{"$f":"IF(CW14=\"\",CV31,CW14)","v":0},null,{"$f":"IF(CY14=\"\",CW31,CY14)","v":0},{"$f":"IF(CZ14=\"\",CY31,CZ14)","v":0},{"$f":"IF(DA14=\"\",CZ31,DA14)","v":0},{"$f":"IF(DB14=\"\",DA31,DB14)","v":0},{"$f":"IF(DC14=\"\",DB31,DC14)","v":0},{"$f":"IF(DD14=\"\",DC31,DD14)","v":0},{"$f":"IF(DE14=\"\",DD31,DE14)","v":0},{"$f":"IF(DF14=\"\",DE31,DF14)","v":0},{"$f":"IF(DG14=\"\",DF31,DG14)","v":0},{"$f":"IF(DH14=\"\",DG31,DH14)","v":0},{"$f":"IF(DI14=\"\",DH31,DI14)","v":0},{"$f":"IF(DJ14=\"\",DI31,DJ14)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":31}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F15,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F18=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F18=AL$5,1,0)","v":0},0,{"$f":"IF($F18=AN$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F18=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F18=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F18=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F18=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F18=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":32}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y41:CJ41),1)=0,I14-J16,MOD(SUM(Y41:CJ41),1)+I14-J16-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F19=0,0,IF($F19=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F19=0,0,IF($F19=AL$5,1,0))","v":0},0,{"$f":"IF($F19=0,0,IF($F19=AN$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F19=0,0,IF($F19=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F19=0,0,IF($F19=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F19=0,0,IF($F19=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F19=0,0,IF($F19=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F19=0,0,IF($F19=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":33}]
[2,null,null,null,null,{"$f":"F14","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N34","v":1},1,1,1,1,1,1,1,1,1,{"$f":"X34","v":1},{"$f":"IF(F18=0,1,0)","v":1},{"$f":"X34+X32-X33","v":1},{"$f":"Y34+Y32-Y33-Y38","v":1},{"$f":"Z34+Z32-Z33-Z38","v":1},1,1,1,1,1,1,1,1,1,{"$f":"AJ34","v":1},{"$f":"AJ34+AJ32-AJ33-AJ38","v":1},1,{"$f":"AM34+AM32-AM33-AM38","v":1},{"$f":"AN34+AN32-AN33-AN38","v":1},{"$f":"AO34+AO32-AO33-AO38","v":1},{"$f":"AP34+AP32-AP33-AP38","v":1},{"$f":"AQ34+AQ32-AQ33-AQ38","v":1},{"$f":"AR34+AR32-AR33-AR38","v":1},{"$f":"AS34+AS32-AS33-AS38","v":1},{"$f":"AT34+AT32-AT33-AT38","v":1},{"$f":"AU34+AU32-AU33-AU38","v":1},{"$f":"AV34+AV32-AV33-AV38","v":1},{"$f":"AW34","v":1},{"$f":"AW34+AW32-AW33-AW38","v":1},{"$f":"AY34+AY32-AY33-AY38","v":1},{"$f":"AZ34+AZ32-AZ33-AZ38","v":1},{"$f":"BA34+BA32-BA33-BA38","v":1},{"$f":"BB34+BB32-BB33-BB38","v":1},{"$f":"BC34+BC32-BC33-BC38","v":1},{"$f":"BD34+BD32-BD33-BD38","v":1},{"$f":"BE34+BE32-BE33-BE38","v":1},{"$f":"BF34+BF32-BF33-BF38","v":1},{"$f":"BG34+BG32-BG33-BG38","v":1},{"$f":"BH34+BH32-BH33-BH38","v":1},{"$f":"BI34+BI32-BI33-BI38","v":1},{"$f":"BJ34","v":1},{"$f":"BJ34+BJ32-BJ33-BJ38","v":1},{"$f":"BL34+BL32-BL33-BL38","v":1},{"$f":"BM34+BM32-BM33-BM38","v":1},{"$f":"BN34+BN32-BN33-BN38","v":1},{"$f":"BO34+BO32-BO33-BO38","v":1},{"$f":"BP34+BP32-BP33-BP38","v":1},{"$f":"BQ34+BQ32-BQ33-BQ38","v":1},{"$f":"BR34+BR32-BR33-BR38","v":1},{"$f":"BS34+BS32-BS33-BS38","v":1},{"$f":"BT34+BT32-BT33-BT38","v":1},{"$f":"BU34+BU32-BU33-BU38","v":1},{"$f":"BV34+BV32-BV33-BV38","v":1},{"$f":"BW34","v":1},{"$f":"BW34+BW32-BW33-BW38","v":1},{"$f":"BY34+BY32-BY33-BY38","v":1},{"$f":"BZ34+BZ32-BZ33-BZ38","v":1},{"$f":"CA34+CA32-CA33-CA38","v":1},{"$f":"CB34+CB32-CB33-CB38","v":1},{"$f":"CC34+CC32-CC33-CC38","v":1},{"$f":"CD34+CD32-CD33-CD38","v":1},{"$f":"CE34+CE32-CE33-CE38","v":1},{"$f":"CF34+CF32-CF33-CF38","v":1},{"$f":"CG34+CG32-CG33-CG38","v":1},{"$f":"CH34+CH32-CH33-CH38","v":1},{"$f":"CI34+CI32-CI33-CI38","v":1},{"$f":"CJ34","v":1},{"$f":"CJ34+CJ32-CJ33-CJ38","v":1},{"$f":"CL34+CL32-CL33-CL38","v":1},{"$f":"CM34+CM32-CM33-CM38","v":1},{"$f":"CN34+CN32-CN33-CN38","v":1},{"$f":"CO34+CO32-CO33-CO38","v":1},{"$f":"CP34+CP32-CP33-CP38","v":1},{"$f":"CQ34+CQ32-CQ33-CQ38","v":1},{"$f":"CR34+CR32-CR33-CR38","v":1},{"$f":"CS34+CS32-CS33-CS38","v":1},{"$f":"CT34+CT32-CT33-CT38","v":1},{"$f":"CU34+CU32-CU33-CU38","v":1},{"$f":"CV34+CV32-CV33-CV38","v":1},{"$f":"CW34","v":1},{"$f":"CW34+CW32-CW33-CW38","v":1},{"$f":"CY34+CY32-CY33-CY38","v":1},{"$f":"CZ34+CZ32-CZ33-CZ38","v":1},{"$f":"DA34+DA32-DA33-DA38","v":1},{"$f":"DB34+DB32-DB33-DB38","v":1},{"$f":"DC34+DC32-DC33-DC38","v":1},{"$f":"DD34+DD32-DD33-DD38","v":1},{"$f":"DE34+DE32-DE33-DE38","v":1},{"$f":"DF34+DF32-DF33-DF38","v":1},{"$f":"DG34+DG32-DG33-DG38","v":1},{"$f":"DH34+DH32-DH33-DH38","v":1},{"$f":"DI34+DI32-DI33-DI38","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":34}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X35+Y40,0)","v":0},0,1,1,1,2,2,2,3,3,3,4,null,{"$f":"ROUNDUP(AJ35+AL40,0)","v":4},{"$f":"ROUNDUP(AL35+AM40,0)","v":4},{"$f":"ROUNDUP(AM35+AN40,0)","v":5},{"$f":"ROUNDUP(AN35+AO40,0)","v":5},{"$f":"ROUNDUP(AO35+AP40,0)","v":5},{"$f":"ROUNDUP(AP35+AQ40,0)","v":6},{"$f":"ROUNDUP(AQ35+AR40,0)","v":6},{"$f":"ROUNDUP(AR35+AS40,0)","v":6},{"$f":"ROUNDUP(AS35+AT40,0)","v":7},{"$f":"ROUNDUP(AT35+AU40,0)","v":7},{"$f":"ROUNDUP(AU35+AV40,0)","v":7},{"$f":"ROUNDUP(AV35+AW40,0)","v":8},null,{"$f":"ROUNDUP(AW35+AY40,0)","v":8},{"$f":"ROUNDUP(AY35+AZ40,0)","v":8},{"$f":"ROUNDUP(AZ35+BA40,0)","v":9},{"$f":"ROUNDUP(BA35+BB40,0)","v":9},{"$f":"ROUNDUP(BB35+BC40,0)","v":9},{"$f":"ROUNDUP(BC35+BD40,0)","v":10},{"$f":"ROUNDUP(BD35+BE40,0)","v":10},{"$f":"ROUNDUP(BE35+BF40,0)","v":10},{"$f":"ROUNDUP(BF35+BG40,0)","v":11},{"$f":"ROUNDUP(BG35+BH40,0)","v":11},{"$f":"ROUNDUP(BH35+BI40,0)","v":11},{"$f":"ROUNDUP(BI35+BJ40,0)","v":12},null,{"$f":"ROUNDUP(BJ35+BL40,0)","v":12},{"$f":"ROUNDUP(BL35+BM40,0)","v":12},{"$f":"ROUNDUP(BM35+BN40,0)","v":13},{"$f":"ROUNDUP(BN35+BO40,0)","v":13},{"$f":"ROUNDUP(BO35+BP40,0)","v":13},{"$f":"ROUNDUP(BP35+BQ40,0)","v":14},{"$f":"ROUNDUP(BQ35+BR40,0)","v":14},{"$f":"ROUNDUP(BR35+BS40,0)","v":14},{"$f":"ROUNDUP(BS35+BT40,0)","v":15},{"$f":"ROUNDUP(BT35+BU40,0)","v":15},{"$f":"ROUNDUP(BU35+BV40,0)","v":15},{"$f":"ROUNDUP(BV35+BW40,0)","v":16},null,{"$f":"ROUNDUP(BW35+BY40,0)","v":16},{"$f":"ROUNDUP(BY35+BZ40,0)","v":16},{"$f":"ROUNDUP(BZ35+CA40,0)","v":17},{"$f":"ROUNDUP(CA35+CB40,0)","v":17},{"$f":"ROUNDUP(CB35+CC40,0)","v":17},{"$f":"ROUNDUP(CC35+CD40,0)","v":18},{"$f":"ROUNDUP(CD35+CE40,0)","v":18},{"$f":"ROUNDUP(CE35+CF40,0)","v":18},{"$f":"ROUNDUP(CF35+CG40,0)","v":19},{"$f":"ROUNDUP(CG35+CH40,0)","v":19},{"$f":"ROUNDUP(CH35+CI40,0)","v":19},{"$f":"ROUNDUP(CI35+CJ40,0)","v":20},null,{"$f":"ROUNDUP(CJ35+CL40,0)","v":20},{"$f":"ROUNDUP(CL35+CM40,0)","v":20},{"$f":"ROUNDUP(CM35+CN40,0)","v":21},{"$f":"ROUNDUP(CN35+CO40,0)","v":21},{"$f":"ROUNDUP(CO35+CP40,0)","v":21},{"$f":"ROUNDUP(CP35+CQ40,0)","v":22},{"$f":"ROUNDUP(CQ35+CR40,0)","v":22},{"$f":"ROUNDUP(CR35+CS40,0)","v":22},{"$f":"ROUNDUP(CS35+CT40,0)","v":23},{"$f":"ROUNDUP(CT35+CU40,0)","v":23},{"$f":"ROUNDUP(CU35+CV40,0)","v":23},{"$f":"ROUNDUP(CV35+CW40,0)","v":24},null,{"$f":"ROUNDUP(CW35+CY40,0)","v":24},{"$f":"ROUNDUP(CY35+CZ40,0)","v":24},{"$f":"ROUNDUP(CZ35+DA40,0)","v":25},{"$f":"ROUNDUP(DA35+DB40,0)","v":25},{"$f":"ROUNDUP(DB35+DC40,0)","v":25},{"$f":"ROUNDUP(DC35+DD40,0)","v":26},{"$f":"ROUNDUP(DD35+DE40,0)","v":26},{"$f":"ROUNDUP(DE35+DF40,0)","v":26},{"$f":"ROUNDUP(DF35+DG40,0)","v":27},{"$f":"ROUNDUP(DG35+DH40,0)","v":27},{"$f":"ROUNDUP(DH35+DI40,0)","v":27},{"$f":"ROUNDUP(DI35+DJ40,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":35}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F15,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":36}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y35<=$J16,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL35<=$J16,0,1)","v":1},1,{"$f":"IF(AN35<=$J16,0,1)","v":1},1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY35<=$J16,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL35<=$J16,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY35<=$J16,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL35<=$J16,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY35<=$J16,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":37}]
[2,null,null,null,null,{"$f":"ADDRESS($DT34,AJ$5+25-(12/$G32),4)&\":\"&ADDRESS($DT34,AJ$5+24,4)","v":"AH34:AJ34"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y35=X35,0,IF(Y35=$I14,1,0))","v":0},{"$f":"IF(Z35=Y35,0,IF(Z35=$I14,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AL35=AJ35,0,IF(AL35=$I14,1,0))","v":0},{"$f":"IF(AM35=AL35,0,IF(AM35=$I14,1,0))","v":0},{"$f":"IF(AN35=AM35,0,IF(AN35=$I14,1,0))","v":0},{"$f":"IF(AO35=AN35,0,IF(AO35=$I14,1,0))","v":0},{"$f":"IF(AP35=AO35,0,IF(AP35=$I14,1,0))","v":0},{"$f":"IF(AQ35=AP35,0,IF(AQ35=$I14,1,0))","v":0},{"$f":"IF(AR35=AQ35,0,IF(AR35=$I14,1,0))","v":0},{"$f":"IF(AS35=AR35,0,IF(AS35=$I14,1,0))","v":0},{"$f":"IF(AT35=AS35,0,IF(AT35=$I14,1,0))","v":0},{"$f":"IF(AU35=AT35,0,IF(AU35=$I14,1,0))","v":0},{"$f":"IF(AV35=AU35,0,IF(AV35=$I14,1,0))","v":0},{"$f":"IF(AW35=AV35,0,IF(AW35=$I14,1,0))","v":0},null,{"$f":"IF(AY35=AW35,0,IF(AY35=$I14,1,0))","v":0},{"$f":"IF(AZ35=AY35,0,IF(AZ35=$I14,1,0))","v":0},{"$f":"IF(BA35=AZ35,0,IF(BA35=$I14,1,0))","v":0},{"$f":"IF(BB35=BA35,0,IF(BB35=$I14,1,0))","v":0},{"$f":"IF(BC35=BB35,0,IF(BC35=$I14,1,0))","v":0},{"$f":"IF(BD35=BC35,0,IF(BD35=$I14,1,0))","v":0},{"$f":"IF(BE35=BD35,0,IF(BE35=$I14,1,0))","v":0},{"$f":"IF(BF35=BE35,0,IF(BF35=$I14,1,0))","v":0},{"$f":"IF(BG35=BF35,0,IF(BG35=$I14,1,0))","v":0},{"$f":"IF(BH35=BG35,0,IF(BH35=$I14,1,0))","v":0},{"$f":"IF(BI35=BH35,0,IF(BI35=$I14,1,0))","v":0},{"$f":"IF(BJ35=BI35,0,IF(BJ35=$I14,1,0))","v":0},null,{"$f":"IF(BL35=BJ35,0,IF(BL35=$I14,1,0))","v":0},{"$f":"IF(BM35=BL35,0,IF(BM35=$I14,1,0))","v":0},{"$f":"IF(BN35=BM35,0,IF(BN35=$I14,1,0))","v":0},{"$f":"IF(BO35=BN35,0,IF(BO35=$I14,1,0))","v":0},{"$f":"IF(BP35=BO35,0,IF(BP35=$I14,1,0))","v":0},{"$f":"IF(BQ35=BP35,0,IF(BQ35=$I14,1,0))","v":0},{"$f":"IF(BR35=BQ35,0,IF(BR35=$I14,1,0))","v":0},{"$f":"IF(BS35=BR35,0,IF(BS35=$I14,1,0))","v":0},{"$f":"IF(BT35=BS35,0,IF(BT35=$I14,1,0))","v":0},{"$f":"IF(BU35=BT35,0,IF(BU35=$I14,1,0))","v":0},{"$f":"IF(BV35=BU35,0,IF(BV35=$I14,1,0))","v":0},{"$f":"IF(BW35=BV35,0,IF(BW35=$I14,1,0))","v":0},null,{"$f":"IF(BY35=BW35,0,IF(BY35=$I14,1,0))","v":0},{"$f":"IF(BZ35=BY35,0,IF(BZ35=$I14,1,0))","v":0},{"$f":"IF(CA35=BZ35,0,IF(CA35=$I14,1,0))","v":0},{"$f":"IF(CB35=CA35,0,IF(CB35=$I14,1,0))","v":0},{"$f":"IF(CC35=CB35,0,IF(CC35=$I14,1,0))","v":0},{"$f":"IF(CD35=CC35,0,IF(CD35=$I14,1,0))","v":0},{"$f":"IF(CE35=CD35,0,IF(CE35=$I14,1,0))","v":0},{"$f":"IF(CF35=CE35,0,IF(CF35=$I14,1,0))","v":0},{"$f":"IF(CG35=CF35,0,IF(CG35=$I14,1,0))","v":0},{"$f":"IF(CH35=CG35,0,IF(CH35=$I14,1,0))","v":0},{"$f":"IF(CI35=CH35,0,IF(CI35=$I14,1,0))","v":0},{"$f":"IF(CJ35=CI35,0,IF(CJ35=$I14,1,0))","v":0},null,{"$f":"IF(CL35=CJ35,0,IF(CL35=$I14,1,0))","v":0},{"$f":"IF(CM35=CL35,0,IF(CM35=$I14,1,0))","v":0},{"$f":"IF(CN35=CM35,0,IF(CN35=$I14,1,0))","v":0},{"$f":"IF(CO35=CN35,0,IF(CO35=$I14,1,0))","v":0},{"$f":"IF(CP35=CO35,0,IF(CP35=$I14,1,0))","v":0},{"$f":"IF(CQ35=CP35,0,IF(CQ35=$I14,1,0))","v":0},{"$f":"IF(CR35=CQ35,0,IF(CR35=$I14,1,0))","v":0},{"$f":"IF(CS35=CR35,0,IF(CS35=$I14,1,0))","v":0},{"$f":"IF(CT35=CS35,0,IF(CT35=$I14,1,0))","v":0},{"$f":"IF(CU35=CT35,0,IF(CU35=$I14,1,0))","v":0},{"$f":"IF(CV35=CU35,0,IF(CV35=$I14,1,0))","v":0},{"$f":"IF(CW35=CV35,0,IF(CW35=$I14,1,0))","v":0},null,{"$f":"IF(CY35=CW35,0,IF(CY35=$I14,1,0))","v":0},{"$f":"IF(CZ35=CY35,0,IF(CZ35=$I14,1,0))","v":0},{"$f":"IF(DA35=CZ35,0,IF(DA35=$I14,1,0))","v":0},{"$f":"IF(DB35=DA35,0,IF(DB35=$I14,1,0))","v":0},{"$f":"IF(DC35=DB35,0,IF(DC35=$I14,1,0))","v":0},{"$f":"IF(DD35=DC35,0,IF(DD35=$I14,1,0))","v":0},{"$f":"IF(DE35=DD35,0,IF(DE35=$I14,1,0))","v":0},{"$f":"IF(DF35=DE35,0,IF(DF35=$I14,1,0))","v":0},{"$f":"IF(DG35=DF35,0,IF(DG35=$I14,1,0))","v":0},{"$f":"IF(DH35=DG35,0,IF(DH35=$I14,1,0))","v":0},{"$f":"IF(DI35=DH35,0,IF(DI35=$I14,1,0))","v":0},{"$f":"IF(DJ35=DI35,0,IF(DJ35=$I14,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":38}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H14,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":39}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT34,Y$5+25-(12/$G32),4)&\":\"&ADDRESS($DT34,Y$5+24,4)))/(12/$G32)*Y36","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT34,AL$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,AL$3+24,4)))/(12/$G32)*AL36","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT34,AN$5+25-(12/$G32),4)&\":\"&ADDRESS($DT34,AN$5+24,4)))/(12/$G32)*AN36","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT34,AY$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,AY$3+24,4)))/(12/$G32)*AY36","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT34,AZ$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,AZ$3+24,4)))/(12/$G32)*AZ36","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT34,BA$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,BA$3+24,4)))/(12/$G32)*BA36","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT34,BL$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,BL$3+24,4)))/(12/$G32)*BL36","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT34,BM$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,BM$3+24,4)))/(12/$G32)*BM36","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT34,BN$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,BN$3+24,4)))/(12/$G32)*BN36","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT34,BY$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,BY$3+24,4)))/(12/$G32)*BY36","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT34,BZ$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,BZ$3+24,4)))/(12/$G32)*BZ36","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT34,CA$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,CA$3+24,4)))/(12/$G32)*CA36","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT34,CL$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,CL$3+24,4)))/(12/$G32)*CL36","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT34,CM$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,CM$3+24,4)))/(12/$G32)*CM36","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT34,CN$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,CN$3+24,4)))/(12/$G32)*CN36","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT34,CY$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,CY$3+24,4)))/(12/$G32)*CY36","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT34,CZ$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,CZ$3+24,4)))/(12/$G32)*CZ36","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT34,DA$3+25-(12/$G32),4)&\":\"&ADDRESS($DT34,DA$3+24,4)))/(12/$G32)*DA36","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":40}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y40","v":0},{"$f":"IF(SUM($Y41:Y41)>1,ROUNDUP(Z40,0),Z40)","v":0},{"$f":"IF(SUM($Y41:Z41)>1,ROUNDUP(AA40,0),AA40)","v":1},{"$f":"IF(SUM($Y41:AA41)>1,ROUNDUP(AB40,0),AB40)","v":0},{"$f":"IF(SUM($Y41:AB41)>1,ROUNDUP(AC40,0),AC40)","v":0},{"$f":"IF(SUM($Y41:AC41)>1,ROUNDUP(AD40,0),AD40)","v":1},{"$f":"IF(SUM($Y41:AD41)>1,ROUNDUP(AE40,0),AE40)","v":0},{"$f":"IF(SUM($Y41:AE41)>1,ROUNDUP(AF40,0),AF40)","v":0},{"$f":"IF(SUM($Y41:AF41)>1,ROUNDUP(AG40,0),AG40)","v":1},{"$f":"IF(SUM($Y41:AG41)>1,ROUNDUP(AH40,0),AH40)","v":0},{"$f":"IF(SUM($Y41:AH41)>1,ROUNDUP(AI40,0),AI40)","v":0},{"$f":"IF(SUM($Y41:AI41)>1,ROUNDUP(AJ40,0),AJ40)","v":1},null,{"$f":"IF(SUM($Y41:AK41)>1,ROUNDUP(AL40,0),AL40)","v":0},{"$f":"IF(SUM($Y41:AL41)>1,ROUNDUP(AM40,0),AM40)","v":0},{"$f":"IF(SUM($Y41:AM41)>1,ROUNDUP(AN40,0),AN40)","v":1},{"$f":"IF(SUM($Y41:AN41)>1,ROUNDUP(AO40,0),AO40)","v":0},{"$f":"IF(SUM($Y41:AO41)>1,ROUNDUP(AP40,0),AP40)","v":0},{"$f":"IF(SUM($Y41:AP41)>1,ROUNDUP(AQ40,0),AQ40)","v":1},{"$f":"IF(SUM($Y41:AQ41)>1,ROUNDUP(AR40,0),AR40)","v":0},{"$f":"IF(SUM($Y41:AR41)>1,ROUNDUP(AS40,0),AS40)","v":0},{"$f":"IF(SUM($Y41:AS41)>1,ROUNDUP(AT40,0),AT40)","v":1},{"$f":"IF(SUM($Y41:AT41)>1,ROUNDUP(AU40,0),AU40)","v":0},{"$f":"IF(SUM($Y41:AU41)>1,ROUNDUP(AV40,0),AV40)","v":0},{"$f":"IF(SUM($Y41:AV41)>1,ROUNDUP(AW40,0),AW40)","v":1},null,{"$f":"IF(SUM($Y41:AX41)>1,ROUNDUP(AY40,0),AY40)","v":0},{"$f":"IF(SUM($Y41:AY41)>1,ROUNDUP(AZ40,0),AZ40)","v":0},{"$f":"IF(SUM($Y41:AZ41)>1,ROUNDUP(BA40,0),BA40)","v":1},{"$f":"IF(SUM($Y41:BA41)>1,ROUNDUP(BB40,0),BB40)","v":0},{"$f":"IF(SUM($Y41:BB41)>1,ROUNDUP(BC40,0),BC40)","v":0},{"$f":"IF(SUM($Y41:BC41)>1,ROUNDUP(BD40,0),BD40)","v":1},{"$f":"IF(SUM($Y41:BD41)>1,ROUNDUP(BE40,0),BE40)","v":0},{"$f":"IF(SUM($Y41:BE41)>1,ROUNDUP(BF40,0),BF40)","v":0},{"$f":"IF(SUM($Y41:BF41)>1,ROUNDUP(BG40,0),BG40)","v":1},{"$f":"IF(SUM($Y41:BG41)>1,ROUNDUP(BH40,0),BH40)","v":0},{"$f":"IF(SUM($Y41:BH41)>1,ROUNDUP(BI40,0),BI40)","v":0},{"$f":"IF(SUM($Y41:BI41)>1,ROUNDUP(BJ40,0),BJ40)","v":1},null,{"$f":"IF(SUM($Y41:BK41)>1,ROUNDUP(BL40,0),BL40)","v":0},{"$f":"IF(SUM($Y41:BL41)>1,ROUNDUP(BM40,0),BM40)","v":0},{"$f":"IF(SUM($Y41:BM41)>1,ROUNDUP(BN40,0),BN40)","v":1},{"$f":"IF(SUM($Y41:BN41)>1,ROUNDUP(BO40,0),BO40)","v":0},{"$f":"IF(SUM($Y41:BO41)>1,ROUNDUP(BP40,0),BP40)","v":0},{"$f":"IF(SUM($Y41:BP41)>1,ROUNDUP(BQ40,0),BQ40)","v":1},{"$f":"IF(SUM($Y41:BQ41)>1,ROUNDUP(BR40,0),BR40)","v":0},{"$f":"IF(SUM($Y41:BR41)>1,ROUNDUP(BS40,0),BS40)","v":0},{"$f":"IF(SUM($Y41:BS41)>1,ROUNDUP(BT40,0),BT40)","v":1},{"$f":"IF(SUM($Y41:BT41)>1,ROUNDUP(BU40,0),BU40)","v":0},{"$f":"IF(SUM($Y41:BU41)>1,ROUNDUP(BV40,0),BV40)","v":0},{"$f":"IF(SUM($Y41:BV41)>1,ROUNDUP(BW40,0),BW40)","v":1},null,{"$f":"IF(SUM($Y41:BX41)>1,ROUNDUP(BY40,0),BY40)","v":0},{"$f":"IF(SUM($Y41:BY41)>1,ROUNDUP(BZ40,0),BZ40)","v":0},{"$f":"IF(SUM($Y41:BZ41)>1,ROUNDUP(CA40,0),CA40)","v":1},{"$f":"IF(SUM($Y41:CA41)>1,ROUNDUP(CB40,0),CB40)","v":0},{"$f":"IF(SUM($Y41:CB41)>1,ROUNDUP(CC40,0),CC40)","v":0},{"$f":"IF(SUM($Y41:CC41)>1,ROUNDUP(CD40,0),CD40)","v":1},{"$f":"IF(SUM($Y41:CD41)>1,ROUNDUP(CE40,0),CE40)","v":0},{"$f":"IF(SUM($Y41:CE41)>1,ROUNDUP(CF40,0),CF40)","v":0},{"$f":"IF(SUM($Y41:CF41)>1,ROUNDUP(CG40,0),CG40)","v":1},{"$f":"IF(SUM($Y41:CG41)>1,ROUNDUP(CH40,0),CH40)","v":0},{"$f":"IF(SUM($Y41:CH41)>1,ROUNDUP(CI40,0),CI40)","v":0},{"$f":"IF(SUM($Y41:CI41)>1,ROUNDUP(CJ40,0),CJ40)","v":1},null,{"$f":"IF(SUM($Y41:CK41)>1,ROUNDUP(CL40,0),CL40)","v":0},{"$f":"IF(SUM($Y41:CL41)>1,ROUNDUP(CM40,0),CM40)","v":0},{"$f":"IF(SUM($Y41:CM41)>1,ROUNDUP(CN40,0),CN40)","v":1},{"$f":"IF(SUM($Y41:CN41)>1,ROUNDUP(CO40,0),CO40)","v":0},{"$f":"IF(SUM($Y41:CO41)>1,ROUNDUP(CP40,0),CP40)","v":0},{"$f":"IF(SUM($Y41:CP41)>1,ROUNDUP(CQ40,0),CQ40)","v":1},{"$f":"IF(SUM($Y41:CQ41)>1,ROUNDUP(CR40,0),CR40)","v":0},{"$f":"IF(SUM($Y41:CR41)>1,ROUNDUP(CS40,0),CS40)","v":0},{"$f":"IF(SUM($Y41:CS41)>1,ROUNDUP(CT40,0),CT40)","v":1},{"$f":"IF(SUM($Y41:CT41)>1,ROUNDUP(CU40,0),CU40)","v":0},{"$f":"IF(SUM($Y41:CU41)>1,ROUNDUP(CV40,0),CV40)","v":0},{"$f":"IF(SUM($Y41:CV41)>1,ROUNDUP(CW40,0),CW40)","v":1},null,{"$f":"IF(SUM($Y41:CX41)>1,ROUNDUP(CY40,0),CY40)","v":0},{"$f":"IF(SUM($Y41:CY41)>1,ROUNDUP(CZ40,0),CZ40)","v":0},{"$f":"IF(SUM($Y41:CZ41)>1,ROUNDUP(DA40,0),DA40)","v":1},{"$f":"IF(SUM($Y41:DA41)>1,ROUNDUP(DB40,0),DB40)","v":0},{"$f":"IF(SUM($Y41:DB41)>1,ROUNDUP(DC40,0),DC40)","v":0},{"$f":"IF(SUM($Y41:DC41)>1,ROUNDUP(DD40,0),DD40)","v":1},{"$f":"IF(SUM($Y41:DD41)>1,ROUNDUP(DE40,0),DE40)","v":0},{"$f":"IF(SUM($Y41:DE41)>1,ROUNDUP(DF40,0),DF40)","v":0},{"$f":"IF(SUM($Y41:DF41)>1,ROUNDUP(DG40,0),DG40)","v":1},{"$f":"IF(SUM($Y41:DG41)>1,ROUNDUP(DH40,0),DH40)","v":0},{"$f":"IF(SUM($Y41:DH41)>1,ROUNDUP(DI40,0),DI40)","v":0},{"$f":"IF(SUM($Y41:DI41)>1,ROUNDUP(DJ40,0),DJ40)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":41}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X18<1,0,PMT(Y31/$G32,$I14-X35,X18)*Y40)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AJ18<1,0,PMT(AL31/$G32,$I14-AJ35,AJ18)*AL40)","v":0},{"$f":"IF(AL18<1,0,PMT(AM31/$G32,$I14-AL35,AL18)*AM40)","v":0},{"$f":"IF(AM18<1,0,PMT(AN31/$G32,$I14-AM35,AM18)*AN40)","v":0},{"$f":"IF(AN18<1,0,PMT(AO31/$G32,$I14-AN35,AN18)*AO40)","v":0},{"$f":"IF(AO18<1,0,PMT(AP31/$G32,$I14-AO35,AO18)*AP40)","v":0},{"$f":"IF(AP18<1,0,PMT(AQ31/$G32,$I14-AP35,AP18)*AQ40)","v":0},{"$f":"IF(AQ18<1,0,PMT(AR31/$G32,$I14-AQ35,AQ18)*AR40)","v":0},{"$f":"IF(AR18<1,0,PMT(AS31/$G32,$I14-AR35,AR18)*AS40)","v":0},{"$f":"IF(AS18<1,0,PMT(AT31/$G32,$I14-AS35,AS18)*AT40)","v":0},{"$f":"IF(AT18<1,0,PMT(AU31/$G32,$I14-AT35,AT18)*AU40)","v":0},{"$f":"IF(AU18<1,0,PMT(AV31/$G32,$I14-AU35,AU18)*AV40)","v":0},{"$f":"IF(AV18<1,0,PMT(AW31/$G32,$I14-AV35,AV18)*AW40)","v":0},null,{"$f":"IF(AW18<1,0,PMT(AY31/$G32,$I14-AW35,AW18)*AY40)","v":0},{"$f":"IF(AY18<1,0,PMT(AZ31/$G32,$I14-AY35,AY18)*AZ40)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BJ18<1,0,PMT(BL31/$G32,$I14-BJ35,BJ18)*BL40)","v":0},{"$f":"IF(BL18<1,0,PMT(BM31/$G32,$I14-BL35,BL18)*BM40)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BW18<1,0,PMT(BY31/$G32,$I14-BW35,BW18)*BY40)","v":0},{"$f":"IF(BY18<1,0,PMT(BZ31/$G32,$I14-BY35,BY18)*BZ40)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(CJ18<1,0,PMT(CL31/$G32,$I14-CJ35,CJ18)*CL40)","v":0},{"$f":"IF(CL18<1,0,PMT(CM31/$G32,$I14-CL35,CL18)*CM40)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(CW18<1,0,PMT(CY31/$G32,$I14-CW35,CW18)*CY40)","v":0},{"$f":"IF(CY18<1,0,PMT(CZ31/$G32,$I14-CY35,CY18)*CZ40)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":42}]
[{"$f":"IF(J43=0,1,0)","v":1},{"$f":"\"A\"&C43","v":"A2"},{"$f":"+C14+1","v":2},null,{"$f":"\"Lån \"&C43","v":"Lån 2"},"Realkreditlån","Fast","DKK",120,0,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y60:AJ60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL60:AW60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY60:BJ60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL60:BW60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY60:CJ60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL60:CW60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY60:DJ60)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":43}]
[{"$f":"A43","v":1},{"$f":"\"B\"&C43","v":"B2"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y62=1,X47*-Y60/$G61*SUM(Y69:AJ69),X47*-Y60/$G61*Y69)","v":0},{"$f":"IF(Z62=1,Y47*-Z60/$G61*SUM(Z69:AL69),Y47*-Z60/$G61*Z69)","v":0},{"$f":"IF(AA62=1,Z47*-AA60/$G61*SUM(AA69:AM69),Z47*-AA60/$G61*AA69)","v":0},{"$f":"IF(AB62=1,AA47*-AB60/$G61*SUM(AB69:AN69),AA47*-AB60/$G61*AB69)","v":0},{"$f":"IF(AC62=1,AB47*-AC60/$G61*SUM(AC69:AO69),AB47*-AC60/$G61*AC69)","v":0},{"$f":"IF(AD62=1,AC47*-AD60/$G61*SUM(AD69:AP69),AC47*-AD60/$G61*AD69)","v":0},{"$f":"IF(AE62=1,AD47*-AE60/$G61*SUM(AE69:AQ69),AD47*-AE60/$G61*AE69)","v":0},{"$f":"IF(AF62=1,AE47*-AF60/$G61*SUM(AF69:AR69),AE47*-AF60/$G61*AF69)","v":0},{"$f":"IF(AG62=1,AF47*-AG60/$G61*SUM(AG69:AS69),AF47*-AG60/$G61*AG69)","v":0},{"$f":"IF(AH62=1,AG47*-AH60/$G61*SUM(AH69:AT69),AG47*-AH60/$G61*AH69)","v":0},{"$f":"IF(AI62=1,AH47*-AI60/$G61*SUM(AI69:AU69),AH47*-AI60/$G61*AI69)","v":0},{"$f":"IF(AJ62=1,AI47*-AJ60/$G61*SUM(AJ69:AV69),AI47*-AJ60/$G61*AJ69)","v":0},{"$f":"SUM(Y44:AJ44)","v":0},{"$f":"IF(AL62=1,AJ47*-AL60/$G61*SUM(AL69:AW69),AJ47*-AL60/$G61*AL69)","v":0},{"$f":"IF(AM62=1,AL47*-AM60/$G61*SUM(AM69:AZ69),AL47*-AM60/$G61*AM69)","v":0},{"$f":"IF(AN62=1,AM47*-AN60/$G61*SUM(AN69:BA69),AM47*-AN60/$G61*AN69)","v":0},{"$f":"IF(AO62=1,AN47*-AO60/$G61*SUM(AO69:BB69),AN47*-AO60/$G61*AO69)","v":0},{"$f":"IF(AP62=1,AO47*-AP60/$G61*SUM(AP69:BC69),AO47*-AP60/$G61*AP69)","v":0},{"$f":"IF(AQ62=1,AP47*-AQ60/$G61*SUM(AQ69:BD69),AP47*-AQ60/$G61*AQ69)","v":0},{"$f":"IF(AR62=1,AQ47*-AR60/$G61*SUM(AR69:BE69),AQ47*-AR60/$G61*AR69)","v":0},{"$f":"IF(AS62=1,AR47*-AS60/$G61*SUM(AS69:BF69),AR47*-AS60/$G61*AS69)","v":0},{"$f":"IF(AT62=1,AS47*-AT60/$G61*SUM(AT69:BG69),AS47*-AT60/$G61*AT69)","v":0},{"$f":"IF(AU62=1,AT47*-AU60/$G61*SUM(AU69:BH69),AT47*-AU60/$G61*AU69)","v":0},{"$f":"IF(AV62=1,AU47*-AV60/$G61*SUM(AV69:BI69),AU47*-AV60/$G61*AV69)","v":0},{"$f":"IF(AW62=1,AV47*-AW60/$G61*SUM(AW69:BJ69),AV47*-AW60/$G61*AW69)","v":0},{"$f":"SUM(AL44:AW44)","v":0},{"$f":"IF(AY62=1,AW47*-AY60/$G61*SUM(AY69:BJ69),AW47*-AY60/$G61*AY69)","v":0},{"$f":"IF(AZ62=1,AY47*-AZ60/$G61*SUM(AZ69:BM69),AY47*-AZ60/$G61*AZ69)","v":0},{"$f":"IF(BA62=1,AZ47*-BA60/$G61*SUM(BA69:BN69),AZ47*-BA60/$G61*BA69)","v":0},{"$f":"IF(BB62=1,BA47*-BB60/$G61*SUM(BB69:BO69),BA47*-BB60/$G61*BB69)","v":0},{"$f":"IF(BC62=1,BB47*-BC60/$G61*SUM(BC69:BP69),BB47*-BC60/$G61*BC69)","v":0},{"$f":"IF(BD62=1,BC47*-BD60/$G61*SUM(BD69:BQ69),BC47*-BD60/$G61*BD69)","v":0},{"$f":"IF(BE62=1,BD47*-BE60/$G61*SUM(BE69:BR69),BD47*-BE60/$G61*BE69)","v":0},{"$f":"IF(BF62=1,BE47*-BF60/$G61*SUM(BF69:BS69),BE47*-BF60/$G61*BF69)","v":0},{"$f":"IF(BG62=1,BF47*-BG60/$G61*SUM(BG69:BT69),BF47*-BG60/$G61*BG69)","v":0},{"$f":"IF(BH62=1,BG47*-BH60/$G61*SUM(BH69:BU69),BG47*-BH60/$G61*BH69)","v":0},{"$f":"IF(BI62=1,BH47*-BI60/$G61*SUM(BI69:BV69),BH47*-BI60/$G61*BI69)","v":0},{"$f":"IF(BJ62=1,BI47*-BJ60/$G61*SUM(BJ69:BW69),BI47*-BJ60/$G61*BJ69)","v":0},{"$f":"SUM(AY44:BJ44)","v":0},{"$f":"IF(BL62=1,BJ47*-BL60/$G61*SUM(BL69:BW69),BJ47*-BL60/$G61*BL69)","v":0},{"$f":"IF(BM62=1,BL47*-BM60/$G61*SUM(BM69:BZ69),BL47*-BM60/$G61*BM69)","v":0},{"$f":"IF(BN62=1,BM47*-BN60/$G61*SUM(BN69:CA69),BM47*-BN60/$G61*BN69)","v":0},{"$f":"IF(BO62=1,BN47*-BO60/$G61*SUM(BO69:CB69),BN47*-BO60/$G61*BO69)","v":0},{"$f":"IF(BP62=1,BO47*-BP60/$G61*SUM(BP69:CC69),BO47*-BP60/$G61*BP69)","v":0},{"$f":"IF(BQ62=1,BP47*-BQ60/$G61*SUM(BQ69:CD69),BP47*-BQ60/$G61*BQ69)","v":0},{"$f":"IF(BR62=1,BQ47*-BR60/$G61*SUM(BR69:CE69),BQ47*-BR60/$G61*BR69)","v":0},{"$f":"IF(BS62=1,BR47*-BS60/$G61*SUM(BS69:CF69),BR47*-BS60/$G61*BS69)","v":0},{"$f":"IF(BT62=1,BS47*-BT60/$G61*SUM(BT69:CG69),BS47*-BT60/$G61*BT69)","v":0},{"$f":"IF(BU62=1,BT47*-BU60/$G61*SUM(BU69:CH69),BT47*-BU60/$G61*BU69)","v":0},{"$f":"IF(BV62=1,BU47*-BV60/$G61*SUM(BV69:CI69),BU47*-BV60/$G61*BV69)","v":0},{"$f":"IF(BW62=1,BV47*-BW60/$G61*SUM(BW69:CJ69),BV47*-BW60/$G61*BW69)","v":0},{"$f":"SUM(BL44:BW44)","v":0},{"$f":"IF(BY62=1,BW47*-BY60/$G61*SUM(BY69:CJ69),BW47*-BY60/$G61*BY69)","v":0},{"$f":"IF(BZ62=1,BY47*-BZ60/$G61*SUM(BZ69:CM69),BY47*-BZ60/$G61*BZ69)","v":0},{"$f":"IF(CA62=1,BZ47*-CA60/$G61*SUM(CA69:CN69),BZ47*-CA60/$G61*CA69)","v":0},{"$f":"IF(CB62=1,CA47*-CB60/$G61*SUM(CB69:CO69),CA47*-CB60/$G61*CB69)","v":0},{"$f":"IF(CC62=1,CB47*-CC60/$G61*SUM(CC69:CP69),CB47*-CC60/$G61*CC69)","v":0},{"$f":"IF(CD62=1,CC47*-CD60/$G61*SUM(CD69:CQ69),CC47*-CD60/$G61*CD69)","v":0},{"$f":"IF(CE62=1,CD47*-CE60/$G61*SUM(CE69:CR69),CD47*-CE60/$G61*CE69)","v":0},{"$f":"IF(CF62=1,CE47*-CF60/$G61*SUM(CF69:CS69),CE47*-CF60/$G61*CF69)","v":0},{"$f":"IF(CG62=1,CF47*-CG60/$G61*SUM(CG69:CT69),CF47*-CG60/$G61*CG69)","v":0},{"$f":"IF(CH62=1,CG47*-CH60/$G61*SUM(CH69:CU69),CG47*-CH60/$G61*CH69)","v":0},{"$f":"IF(CI62=1,CH47*-CI60/$G61*SUM(CI69:CV69),CH47*-CI60/$G61*CI69)","v":0},{"$f":"IF(CJ62=1,CI47*-CJ60/$G61*SUM(CJ69:CW69),CI47*-CJ60/$G61*CJ69)","v":0},{"$f":"SUM(BY44:CJ44)","v":0},{"$f":"IF(CL62=1,CJ47*-CL60/$G61*SUM(CL69:CW69),CJ47*-CL60/$G61*CL69)","v":0},{"$f":"IF(CM62=1,CL47*-CM60/$G61*SUM(CM69:CZ69),CL47*-CM60/$G61*CM69)","v":0},{"$f":"IF(CN62=1,CM47*-CN60/$G61*SUM(CN69:DA69),CM47*-CN60/$G61*CN69)","v":0},{"$f":"IF(CO62=1,CN47*-CO60/$G61*SUM(CO69:DB69),CN47*-CO60/$G61*CO69)","v":0},{"$f":"IF(CP62=1,CO47*-CP60/$G61*SUM(CP69:DC69),CO47*-CP60/$G61*CP69)","v":0},{"$f":"IF(CQ62=1,CP47*-CQ60/$G61*SUM(CQ69:DD69),CP47*-CQ60/$G61*CQ69)","v":0},{"$f":"IF(CR62=1,CQ47*-CR60/$G61*SUM(CR69:DE69),CQ47*-CR60/$G61*CR69)","v":0},{"$f":"IF(CS62=1,CR47*-CS60/$G61*SUM(CS69:DF69),CR47*-CS60/$G61*CS69)","v":0},{"$f":"IF(CT62=1,CS47*-CT60/$G61*SUM(CT69:DG69),CS47*-CT60/$G61*CT69)","v":0},{"$f":"IF(CU62=1,CT47*-CU60/$G61*SUM(CU69:DH69),CT47*-CU60/$G61*CU69)","v":0},{"$f":"IF(CV62=1,CU47*-CV60/$G61*SUM(CV69:DI69),CU47*-CV60/$G61*CV69)","v":0},{"$f":"IF(CW62=1,CV47*-CW60/$G61*SUM(CW69:DJ69),CV47*-CW60/$G61*CW69)","v":0},{"$f":"SUM(CL44:CW44)","v":0},{"$f":"IF(CY62=1,CW47*-CY60/$G61*SUM(CY69:DJ69),CW47*-CY60/$G61*CY69)","v":0},{"$f":"IF(CZ62=1,CY47*-CZ60/$G61*SUM(CZ69:DM69),CY47*-CZ60/$G61*CZ69)","v":0},{"$f":"IF(DA62=1,CZ47*-DA60/$G61*SUM(DA69:DN69),CZ47*-DA60/$G61*DA69)","v":0},{"$f":"IF(DB62=1,DA47*-DB60/$G61*SUM(DB69:DO69),DA47*-DB60/$G61*DB69)","v":0},{"$f":"IF(DC62=1,DB47*-DC60/$G61*SUM(DC69:DP69),DB47*-DC60/$G61*DC69)","v":0},{"$f":"IF(DD62=1,DC47*-DD60/$G61*SUM(DD69:DQ69),DC47*-DD60/$G61*DD69)","v":0},{"$f":"IF(DE62=1,DD47*-DE60/$G61*SUM(DE69:DR69),DD47*-DE60/$G61*DE69)","v":0},{"$f":"IF(DF62=1,DE47*-DF60/$G61*SUM(DF69:DS69),DE47*-DF60/$G61*DF69)","v":0},{"$f":"IF(DG62=1,DF47*-DG60/$G61*SUM(DG69:DT69),DF47*-DG60/$G61*DG69)","v":0},{"$f":"IF(DH62=1,DG47*-DH60/$G61*SUM(DH69:DU69),DG47*-DH60/$G61*DH69)","v":0},{"$f":"IF(DI62=1,DH47*-DI60/$G61*SUM(DI69:DU69),DH47*-DI60/$G61*DI69)","v":0},{"$f":"IF(DJ62=1,DI47*-DJ60/$G61*SUM(DJ69:DU69),DI47*-DJ60/$G61*DJ69)","v":0},{"$f":"SUM(CY44:DJ44)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":44}]
[{"$f":"A44","v":1},{"$f":"\"C\"&C43","v":"C2"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y62=1,X47*-$F46/$G61*SUM(Y69:AJ69),X47*-$F46/$G61*Y69)","v":0},{"$f":"IF(Z62=1,Y47*-$F46/$G61*SUM(Z69:AL69),Y47*-$F46/$G61*Z69)","v":0},{"$f":"IF(AA62=1,Z47*-$F46/$G61*SUM(AA69:AM69),Z47*-$F46/$G61*AA69)","v":0},{"$f":"IF(AB62=1,AA47*-$F46/$G61*SUM(AB69:AN69),AA47*-$F46/$G61*AB69)","v":0},{"$f":"IF(AC62=1,AB47*-$F46/$G61*SUM(AC69:AO69),AB47*-$F46/$G61*AC69)","v":0},{"$f":"IF(AD62=1,AC47*-$F46/$G61*SUM(AD69:AP69),AC47*-$F46/$G61*AD69)","v":0},{"$f":"IF(AE62=1,AD47*-$F46/$G61*SUM(AE69:AQ69),AD47*-$F46/$G61*AE69)","v":0},{"$f":"IF(AF62=1,AE47*-$F46/$G61*SUM(AF69:AR69),AE47*-$F46/$G61*AF69)","v":0},{"$f":"IF(AG62=1,AF47*-$F46/$G61*SUM(AG69:AS69),AF47*-$F46/$G61*AG69)","v":0},{"$f":"IF(AH62=1,AG47*-$F46/$G61*SUM(AH69:AT69),AG47*-$F46/$G61*AH69)","v":0},{"$f":"IF(AI62=1,AH47*-$F46/$G61*SUM(AI69:AU69),AH47*-$F46/$G61*AI69)","v":0},{"$f":"IF(AJ62=1,AI47*-$F46/$G61*SUM(AJ69:AV69),AI47*-$F46/$G61*AJ69)","v":0},{"$f":"SUM(Y45:AJ45)","v":0},{"$f":"IF(AL62=1,AJ47*-$F46/$G61*SUM(AL69:AW69),AJ47*-$F46/$G61*AL69)","v":0},{"$f":"IF(AM62=1,AL47*-$F46/$G61*SUM(AM69:AZ69),AL47*-$F46/$G61*AM69)","v":0},{"$f":"IF(AN62=1,AM47*-$F46/$G61*SUM(AN69:BA69),AM47*-$F46/$G61*AN69)","v":0},{"$f":"IF(AO62=1,AN47*-$F46/$G61*SUM(AO69:BB69),AN47*-$F46/$G61*AO69)","v":0},{"$f":"IF(AP62=1,AO47*-$F46/$G61*SUM(AP69:BC69),AO47*-$F46/$G61*AP69)","v":0},{"$f":"IF(AQ62=1,AP47*-$F46/$G61*SUM(AQ69:BD69),AP47*-$F46/$G61*AQ69)","v":0},{"$f":"IF(AR62=1,AQ47*-$F46/$G61*SUM(AR69:BE69),AQ47*-$F46/$G61*AR69)","v":0},{"$f":"IF(AS62=1,AR47*-$F46/$G61*SUM(AS69:BF69),AR47*-$F46/$G61*AS69)","v":0},{"$f":"IF(AT62=1,AS47*-$F46/$G61*SUM(AT69:BG69),AS47*-$F46/$G61*AT69)","v":0},{"$f":"IF(AU62=1,AT47*-$F46/$G61*SUM(AU69:BH69),AT47*-$F46/$G61*AU69)","v":0},{"$f":"IF(AV62=1,AU47*-$F46/$G61*SUM(AV69:BI69),AU47*-$F46/$G61*AV69)","v":0},{"$f":"IF(AW62=1,AV47*-$F46/$G61*SUM(AW69:BJ69),AV47*-$F46/$G61*AW69)","v":0},{"$f":"SUM(AL45:AW45)","v":0},{"$f":"IF(AY62=1,AW47*-$F46/$G61*SUM(AY69:BJ69),AW47*-$F46/$G61*AY69)","v":0},{"$f":"IF(AZ62=1,AY47*-$F46/$G61*SUM(AZ69:BM69),AY47*-$F46/$G61*AZ69)","v":0},{"$f":"IF(BA62=1,AZ47*-$F46/$G61*SUM(BA69:BN69),AZ47*-$F46/$G61*BA69)","v":0},{"$f":"IF(BB62=1,BA47*-$F46/$G61*SUM(BB69:BO69),BA47*-$F46/$G61*BB69)","v":0},{"$f":"IF(BC62=1,BB47*-$F46/$G61*SUM(BC69:BP69),BB47*-$F46/$G61*BC69)","v":0},{"$f":"IF(BD62=1,BC47*-$F46/$G61*SUM(BD69:BQ69),BC47*-$F46/$G61*BD69)","v":0},{"$f":"IF(BE62=1,BD47*-$F46/$G61*SUM(BE69:BR69),BD47*-$F46/$G61*BE69)","v":0},{"$f":"IF(BF62=1,BE47*-$F46/$G61*SUM(BF69:BS69),BE47*-$F46/$G61*BF69)","v":0},{"$f":"IF(BG62=1,BF47*-$F46/$G61*SUM(BG69:BT69),BF47*-$F46/$G61*BG69)","v":0},{"$f":"IF(BH62=1,BG47*-$F46/$G61*SUM(BH69:BU69),BG47*-$F46/$G61*BH69)","v":0},{"$f":"IF(BI62=1,BH47*-$F46/$G61*SUM(BI69:BV69),BH47*-$F46/$G61*BI69)","v":0},{"$f":"IF(BJ62=1,BI47*-$F46/$G61*SUM(BJ69:BW69),BI47*-$F46/$G61*BJ69)","v":0},{"$f":"SUM(AY45:BJ45)","v":0},{"$f":"IF(BL62=1,BJ47*-$F46/$G61*SUM(BL69:BW69),BJ47*-$F46/$G61*BL69)","v":0},{"$f":"IF(BM62=1,BL47*-$F46/$G61*SUM(BM69:BZ69),BL47*-$F46/$G61*BM69)","v":0},{"$f":"IF(BN62=1,BM47*-$F46/$G61*SUM(BN69:CA69),BM47*-$F46/$G61*BN69)","v":0},{"$f":"IF(BO62=1,BN47*-$F46/$G61*SUM(BO69:CB69),BN47*-$F46/$G61*BO69)","v":0},{"$f":"IF(BP62=1,BO47*-$F46/$G61*SUM(BP69:CC69),BO47*-$F46/$G61*BP69)","v":0},{"$f":"IF(BQ62=1,BP47*-$F46/$G61*SUM(BQ69:CD69),BP47*-$F46/$G61*BQ69)","v":0},{"$f":"IF(BR62=1,BQ47*-$F46/$G61*SUM(BR69:CE69),BQ47*-$F46/$G61*BR69)","v":0},{"$f":"IF(BS62=1,BR47*-$F46/$G61*SUM(BS69:CF69),BR47*-$F46/$G61*BS69)","v":0},{"$f":"IF(BT62=1,BS47*-$F46/$G61*SUM(BT69:CG69),BS47*-$F46/$G61*BT69)","v":0},{"$f":"IF(BU62=1,BT47*-$F46/$G61*SUM(BU69:CH69),BT47*-$F46/$G61*BU69)","v":0},{"$f":"IF(BV62=1,BU47*-$F46/$G61*SUM(BV69:CI69),BU47*-$F46/$G61*BV69)","v":0},{"$f":"IF(BW62=1,BV47*-$F46/$G61*SUM(BW69:CJ69),BV47*-$F46/$G61*BW69)","v":0},{"$f":"SUM(BL45:BW45)","v":0},{"$f":"IF(BY62=1,BW47*-$F46/$G61*SUM(BY69:CJ69),BW47*-$F46/$G61*BY69)","v":0},{"$f":"IF(BZ62=1,BY47*-$F46/$G61*SUM(BZ69:CM69),BY47*-$F46/$G61*BZ69)","v":0},{"$f":"IF(CA62=1,BZ47*-$F46/$G61*SUM(CA69:CN69),BZ47*-$F46/$G61*CA69)","v":0},{"$f":"IF(CB62=1,CA47*-$F46/$G61*SUM(CB69:CO69),CA47*-$F46/$G61*CB69)","v":0},{"$f":"IF(CC62=1,CB47*-$F46/$G61*SUM(CC69:CP69),CB47*-$F46/$G61*CC69)","v":0},{"$f":"IF(CD62=1,CC47*-$F46/$G61*SUM(CD69:CQ69),CC47*-$F46/$G61*CD69)","v":0},{"$f":"IF(CE62=1,CD47*-$F46/$G61*SUM(CE69:CR69),CD47*-$F46/$G61*CE69)","v":0},{"$f":"IF(CF62=1,CE47*-$F46/$G61*SUM(CF69:CS69),CE47*-$F46/$G61*CF69)","v":0},{"$f":"IF(CG62=1,CF47*-$F46/$G61*SUM(CG69:CT69),CF47*-$F46/$G61*CG69)","v":0},{"$f":"IF(CH62=1,CG47*-$F46/$G61*SUM(CH69:CU69),CG47*-$F46/$G61*CH69)","v":0},{"$f":"IF(CI62=1,CH47*-$F46/$G61*SUM(CI69:CV69),CH47*-$F46/$G61*CI69)","v":0},{"$f":"IF(CJ62=1,CI47*-$F46/$G61*SUM(CJ69:CW69),CI47*-$F46/$G61*CJ69)","v":0},{"$f":"SUM(BY45:CJ45)","v":0},{"$f":"IF(CL62=1,CJ47*-$F46/$G61*SUM(CL69:CW69),CJ47*-$F46/$G61*CL69)","v":0},{"$f":"IF(CM62=1,CL47*-$F46/$G61*SUM(CM69:CZ69),CL47*-$F46/$G61*CM69)","v":0},{"$f":"IF(CN62=1,CM47*-$F46/$G61*SUM(CN69:DA69),CM47*-$F46/$G61*CN69)","v":0},{"$f":"IF(CO62=1,CN47*-$F46/$G61*SUM(CO69:DB69),CN47*-$F46/$G61*CO69)","v":0},{"$f":"IF(CP62=1,CO47*-$F46/$G61*SUM(CP69:DC69),CO47*-$F46/$G61*CP69)","v":0},{"$f":"IF(CQ62=1,CP47*-$F46/$G61*SUM(CQ69:DD69),CP47*-$F46/$G61*CQ69)","v":0},{"$f":"IF(CR62=1,CQ47*-$F46/$G61*SUM(CR69:DE69),CQ47*-$F46/$G61*CR69)","v":0},{"$f":"IF(CS62=1,CR47*-$F46/$G61*SUM(CS69:DF69),CR47*-$F46/$G61*CS69)","v":0},{"$f":"IF(CT62=1,CS47*-$F46/$G61*SUM(CT69:DG69),CS47*-$F46/$G61*CT69)","v":0},{"$f":"IF(CU62=1,CT47*-$F46/$G61*SUM(CU69:DH69),CT47*-$F46/$G61*CU69)","v":0},{"$f":"IF(CV62=1,CU47*-$F46/$G61*SUM(CV69:DI69),CU47*-$F46/$G61*CV69)","v":0},{"$f":"IF(CW62=1,CV47*-$F46/$G61*SUM(CW69:DJ69),CV47*-$F46/$G61*CW69)","v":0},{"$f":"SUM(CL45:CW45)","v":0},{"$f":"IF(CY62=1,CW47*-$F46/$G61*SUM(CY69:DJ69),CW47*-$F46/$G61*CY69)","v":0},{"$f":"IF(CZ62=1,CY47*-$F46/$G61*SUM(CZ69:DM69),CY47*-$F46/$G61*CZ69)","v":0},{"$f":"IF(DA62=1,CZ47*-$F46/$G61*SUM(DA69:DN69),CZ47*-$F46/$G61*DA69)","v":0},{"$f":"IF(DB62=1,DA47*-$F46/$G61*SUM(DB69:DO69),DA47*-$F46/$G61*DB69)","v":0},{"$f":"IF(DC62=1,DB47*-$F46/$G61*SUM(DC69:DP69),DB47*-$F46/$G61*DC69)","v":0},{"$f":"IF(DD62=1,DC47*-$F46/$G61*SUM(DD69:DQ69),DC47*-$F46/$G61*DD69)","v":0},{"$f":"IF(DE62=1,DD47*-$F46/$G61*SUM(DE69:DR69),DD47*-$F46/$G61*DE69)","v":0},{"$f":"IF(DF62=1,DE47*-$F46/$G61*SUM(DF69:DS69),DE47*-$F46/$G61*DF69)","v":0},{"$f":"IF(DG62=1,DF47*-$F46/$G61*SUM(DG69:DT69),DF47*-$F46/$G61*DG69)","v":0},{"$f":"IF(DH62=1,DG47*-$F46/$G61*SUM(DH69:DU69),DG47*-$F46/$G61*DH69)","v":0},{"$f":"IF(DI62=1,DH47*-$F46/$G61*SUM(DI69:DU69),DH47*-$F46/$G61*DI69)","v":0},{"$f":"IF(DJ62=1,DI47*-$F46/$G61*SUM(DJ69:DU69),DI47*-$F46/$G61*DJ69)","v":0},{"$f":"SUM(CY45:DJ45)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":45}]
[1,{"$f":"\"D\"&C43","v":"D2"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y61=1,$J43,IF(Y62=1,-X47,IF(Y71<>0,IF($J46=\"Serielån\",$J43/$F62*-Y66*Y69,(Y71-Y44)*Y66),0)))","v":0},{"$f":"IF(Z61=1,$J43,IF(Z62=1,-Y47,IF(Z71<>0,IF($J46=\"Serielån\",$J43/$F62*-Z66*Z69,(Z71-Z44)*Z66),0)))","v":0},{"$f":"IF(AA61=1,$J43,IF(AA62=1,-Z47,IF(AA71<>0,IF($J46=\"Serielån\",$J43/$F62*-AA66*AA69,(AA71-AA44)*AA66),0)))","v":0},{"$f":"IF(AB61=1,$J43,IF(AB62=1,-AA47,IF(AB71<>0,IF($J46=\"Serielån\",$J43/$F62*-AB66*AB69,(AB71-AB44)*AB66),0)))","v":0},{"$f":"IF(AC61=1,$J43,IF(AC62=1,-AB47,IF(AC71<>0,IF($J46=\"Serielån\",$J43/$F62*-AC66*AC69,(AC71-AC44)*AC66),0)))","v":0},{"$f":"IF(AD61=1,$J43,IF(AD62=1,-AC47,IF(AD71<>0,IF($J46=\"Serielån\",$J43/$F62*-AD66*AD69,(AD71-AD44)*AD66),0)))","v":0},{"$f":"IF(AE61=1,$J43,IF(AE62=1,-AD47,IF(AE71<>0,IF($J46=\"Serielån\",$J43/$F62*-AE66*AE69,(AE71-AE44)*AE66),0)))","v":0},{"$f":"IF(AF61=1,$J43,IF(AF62=1,-AE47,IF(AF71<>0,IF($J46=\"Serielån\",$J43/$F62*-AF66*AF69,(AF71-AF44)*AF66),0)))","v":0},{"$f":"IF(AG61=1,$J43,IF(AG62=1,-AF47,IF(AG71<>0,IF($J46=\"Serielån\",$J43/$F62*-AG66*AG69,(AG71-AG44)*AG66),0)))","v":0},{"$f":"IF(AH61=1,$J43,IF(AH62=1,-AG47,IF(AH71<>0,IF($J46=\"Serielån\",$J43/$F62*-AH66*AH69,(AH71-AH44)*AH66),0)))","v":0},{"$f":"IF(AI61=1,$J43,IF(AI62=1,-AH47,IF(AI71<>0,IF($J46=\"Serielån\",$J43/$F62*-AI66*AI69,(AI71-AI44)*AI66),0)))","v":0},{"$f":"IF(AJ61=1,$J43,IF(AJ62=1,-AI47,IF(AJ71<>0,IF($J46=\"Serielån\",$J43/$F62*-AJ66*AJ69,(AJ71-AJ44)*AJ66),0)))","v":0},{"$f":"SUM(Y46:AJ46)","v":0},{"$f":"IF(AL61=1,$J43,IF(AL62=1,-AJ47,IF(AL71<>0,IF($J46=\"Serielån\",$J43/$F62*-AL66*AL69,(AL71-AL44)*AL66),0)))","v":0},{"$f":"IF(AM61=1,$J43,IF(AM62=1,-AL47,IF(AM71<>0,IF($J46=\"Serielån\",$J43/$F62*-AM66*AM69,(AM71-AM44)*AM66),0)))","v":0},{"$f":"IF(AN61=1,$J43,IF(AN62=1,-AM47,IF(AN71<>0,IF($J46=\"Serielån\",$J43/$F62*-AN66*AN69,(AN71-AN44)*AN66),0)))","v":0},{"$f":"IF(AO61=1,$J43,IF(AO62=1,-AN47,IF(AO71<>0,IF($J46=\"Serielån\",$J43/$F62*-AO66*AO69,(AO71-AO44)*AO66),0)))","v":0},{"$f":"IF(AP61=1,$J43,IF(AP62=1,-AO47,IF(AP71<>0,IF($J46=\"Serielån\",$J43/$F62*-AP66*AP69,(AP71-AP44)*AP66),0)))","v":0},{"$f":"IF(AQ61=1,$J43,IF(AQ62=1,-AP47,IF(AQ71<>0,IF($J46=\"Serielån\",$J43/$F62*-AQ66*AQ69,(AQ71-AQ44)*AQ66),0)))","v":0},{"$f":"IF(AR61=1,$J43,IF(AR62=1,-AQ47,IF(AR71<>0,IF($J46=\"Serielån\",$J43/$F62*-AR66*AR69,(AR71-AR44)*AR66),0)))","v":0},{"$f":"IF(AS61=1,$J43,IF(AS62=1,-AR47,IF(AS71<>0,IF($J46=\"Serielån\",$J43/$F62*-AS66*AS69,(AS71-AS44)*AS66),0)))","v":0},{"$f":"IF(AT61=1,$J43,IF(AT62=1,-AS47,IF(AT71<>0,IF($J46=\"Serielån\",$J43/$F62*-AT66*AT69,(AT71-AT44)*AT66),0)))","v":0},{"$f":"IF(AU61=1,$J43,IF(AU62=1,-AT47,IF(AU71<>0,IF($J46=\"Serielån\",$J43/$F62*-AU66*AU69,(AU71-AU44)*AU66),0)))","v":0},{"$f":"IF(AV61=1,$J43,IF(AV62=1,-AU47,IF(AV71<>0,IF($J46=\"Serielån\",$J43/$F62*-AV66*AV69,(AV71-AV44)*AV66),0)))","v":0},{"$f":"IF(AW61=1,$J43,IF(AW62=1,-AV47,IF(AW71<>0,IF($J46=\"Serielån\",$J43/$F62*-AW66*AW69,(AW71-AW44)*AW66),0)))","v":0},{"$f":"SUM(AL46:AW46)","v":0},{"$f":"IF(AY61=1,$J43,IF(AY62=1,-AW47,IF(AY71<>0,IF($J46=\"Serielån\",$J43/$F62*-AY66*AY69,(AY71-AY44)*AY66),0)))","v":0},{"$f":"IF(AZ61=1,$J43,IF(AZ62=1,-AY47,IF(AZ71<>0,IF($J46=\"Serielån\",$J43/$F62*-AZ66*AZ69,(AZ71-AZ44)*AZ66),0)))","v":0},{"$f":"IF(BA61=1,$J43,IF(BA62=1,-AZ47,IF(BA71<>0,IF($J46=\"Serielån\",$J43/$F62*-BA66*BA69,(BA71-BA44)*BA66),0)))","v":0},{"$f":"IF(BB61=1,$J43,IF(BB62=1,-BA47,IF(BB71<>0,IF($J46=\"Serielån\",$J43/$F62*-BB66*BB69,(BB71-BB44)*BB66),0)))","v":0},{"$f":"IF(BC61=1,$J43,IF(BC62=1,-BB47,IF(BC71<>0,IF($J46=\"Serielån\",$J43/$F62*-BC66*BC69,(BC71-BC44)*BC66),0)))","v":0},{"$f":"IF(BD61=1,$J43,IF(BD62=1,-BC47,IF(BD71<>0,IF($J46=\"Serielån\",$J43/$F62*-BD66*BD69,(BD71-BD44)*BD66),0)))","v":0},{"$f":"IF(BE61=1,$J43,IF(BE62=1,-BD47,IF(BE71<>0,IF($J46=\"Serielån\",$J43/$F62*-BE66*BE69,(BE71-BE44)*BE66),0)))","v":0},{"$f":"IF(BF61=1,$J43,IF(BF62=1,-BE47,IF(BF71<>0,IF($J46=\"Serielån\",$J43/$F62*-BF66*BF69,(BF71-BF44)*BF66),0)))","v":0},{"$f":"IF(BG61=1,$J43,IF(BG62=1,-BF47,IF(BG71<>0,IF($J46=\"Serielån\",$J43/$F62*-BG66*BG69,(BG71-BG44)*BG66),0)))","v":0},{"$f":"IF(BH61=1,$J43,IF(BH62=1,-BG47,IF(BH71<>0,IF($J46=\"Serielån\",$J43/$F62*-BH66*BH69,(BH71-BH44)*BH66),0)))","v":0},{"$f":"IF(BI61=1,$J43,IF(BI62=1,-BH47,IF(BI71<>0,IF($J46=\"Serielån\",$J43/$F62*-BI66*BI69,(BI71-BI44)*BI66),0)))","v":0},{"$f":"IF(BJ61=1,$J43,IF(BJ62=1,-BI47,IF(BJ71<>0,IF($J46=\"Serielån\",$J43/$F62*-BJ66*BJ69,(BJ71-BJ44)*BJ66),0)))","v":0},{"$f":"SUM(AY46:BJ46)","v":0},{"$f":"IF(BL61=1,$J43,IF(BL62=1,-BJ47,IF(BL71<>0,IF($J46=\"Serielån\",$J43/$F62*-BL66*BL69,(BL71-BL44)*BL66),0)))","v":0},{"$f":"IF(BM61=1,$J43,IF(BM62=1,-BL47,IF(BM71<>0,IF($J46=\"Serielån\",$J43/$F62*-BM66*BM69,(BM71-BM44)*BM66),0)))","v":0},{"$f":"IF(BN61=1,$J43,IF(BN62=1,-BM47,IF(BN71<>0,IF($J46=\"Serielån\",$J43/$F62*-BN66*BN69,(BN71-BN44)*BN66),0)))","v":0},{"$f":"IF(BO61=1,$J43,IF(BO62=1,-BN47,IF(BO71<>0,IF($J46=\"Serielån\",$J43/$F62*-BO66*BO69,(BO71-BO44)*BO66),0)))","v":0},{"$f":"IF(BP61=1,$J43,IF(BP62=1,-BO47,IF(BP71<>0,IF($J46=\"Serielån\",$J43/$F62*-BP66*BP69,(BP71-BP44)*BP66),0)))","v":0},{"$f":"IF(BQ61=1,$J43,IF(BQ62=1,-BP47,IF(BQ71<>0,IF($J46=\"Serielån\",$J43/$F62*-BQ66*BQ69,(BQ71-BQ44)*BQ66),0)))","v":0},{"$f":"IF(BR61=1,$J43,IF(BR62=1,-BQ47,IF(BR71<>0,IF($J46=\"Serielån\",$J43/$F62*-BR66*BR69,(BR71-BR44)*BR66),0)))","v":0},{"$f":"IF(BS61=1,$J43,IF(BS62=1,-BR47,IF(BS71<>0,IF($J46=\"Serielån\",$J43/$F62*-BS66*BS69,(BS71-BS44)*BS66),0)))","v":0},{"$f":"IF(BT61=1,$J43,IF(BT62=1,-BS47,IF(BT71<>0,IF($J46=\"Serielån\",$J43/$F62*-BT66*BT69,(BT71-BT44)*BT66),0)))","v":0},{"$f":"IF(BU61=1,$J43,IF(BU62=1,-BT47,IF(BU71<>0,IF($J46=\"Serielån\",$J43/$F62*-BU66*BU69,(BU71-BU44)*BU66),0)))","v":0},{"$f":"IF(BV61=1,$J43,IF(BV62=1,-BU47,IF(BV71<>0,IF($J46=\"Serielån\",$J43/$F62*-BV66*BV69,(BV71-BV44)*BV66),0)))","v":0},{"$f":"IF(BW61=1,$J43,IF(BW62=1,-BV47,IF(BW71<>0,IF($J46=\"Serielån\",$J43/$F62*-BW66*BW69,(BW71-BW44)*BW66),0)))","v":0},{"$f":"SUM(BL46:BW46)","v":0},{"$f":"IF(BY61=1,$J43,IF(BY62=1,-BW47,IF(BY71<>0,IF($J46=\"Serielån\",$J43/$F62*-BY66*BY69,(BY71-BY44)*BY66),0)))","v":0},{"$f":"IF(BZ61=1,$J43,IF(BZ62=1,-BY47,IF(BZ71<>0,IF($J46=\"Serielån\",$J43/$F62*-BZ66*BZ69,(BZ71-BZ44)*BZ66),0)))","v":0},{"$f":"IF(CA61=1,$J43,IF(CA62=1,-BZ47,IF(CA71<>0,IF($J46=\"Serielån\",$J43/$F62*-CA66*CA69,(CA71-CA44)*CA66),0)))","v":0},{"$f":"IF(CB61=1,$J43,IF(CB62=1,-CA47,IF(CB71<>0,IF($J46=\"Serielån\",$J43/$F62*-CB66*CB69,(CB71-CB44)*CB66),0)))","v":0},{"$f":"IF(CC61=1,$J43,IF(CC62=1,-CB47,IF(CC71<>0,IF($J46=\"Serielån\",$J43/$F62*-CC66*CC69,(CC71-CC44)*CC66),0)))","v":0},{"$f":"IF(CD61=1,$J43,IF(CD62=1,-CC47,IF(CD71<>0,IF($J46=\"Serielån\",$J43/$F62*-CD66*CD69,(CD71-CD44)*CD66),0)))","v":0},{"$f":"IF(CE61=1,$J43,IF(CE62=1,-CD47,IF(CE71<>0,IF($J46=\"Serielån\",$J43/$F62*-CE66*CE69,(CE71-CE44)*CE66),0)))","v":0},{"$f":"IF(CF61=1,$J43,IF(CF62=1,-CE47,IF(CF71<>0,IF($J46=\"Serielån\",$J43/$F62*-CF66*CF69,(CF71-CF44)*CF66),0)))","v":0},{"$f":"IF(CG61=1,$J43,IF(CG62=1,-CF47,IF(CG71<>0,IF($J46=\"Serielån\",$J43/$F62*-CG66*CG69,(CG71-CG44)*CG66),0)))","v":0},{"$f":"IF(CH61=1,$J43,IF(CH62=1,-CG47,IF(CH71<>0,IF($J46=\"Serielån\",$J43/$F62*-CH66*CH69,(CH71-CH44)*CH66),0)))","v":0},{"$f":"IF(CI61=1,$J43,IF(CI62=1,-CH47,IF(CI71<>0,IF($J46=\"Serielån\",$J43/$F62*-CI66*CI69,(CI71-CI44)*CI66),0)))","v":0},{"$f":"IF(CJ61=1,$J43,IF(CJ62=1,-CI47,IF(CJ71<>0,IF($J46=\"Serielån\",$J43/$F62*-CJ66*CJ69,(CJ71-CJ44)*CJ66),0)))","v":0},{"$f":"SUM(BY46:CJ46)","v":0},{"$f":"IF(CL61=1,$J43,IF(CL62=1,-CJ47,IF(CL71<>0,IF($J46=\"Serielån\",$J43/$F62*-CL66*CL69,(CL71-CL44)*CL66),0)))","v":0},{"$f":"IF(CM61=1,$J43,IF(CM62=1,-CL47,IF(CM71<>0,IF($J46=\"Serielån\",$J43/$F62*-CM66*CM69,(CM71-CM44)*CM66),0)))","v":0},{"$f":"IF(CN61=1,$J43,IF(CN62=1,-CM47,IF(CN71<>0,IF($J46=\"Serielån\",$J43/$F62*-CN66*CN69,(CN71-CN44)*CN66),0)))","v":0},{"$f":"IF(CO61=1,$J43,IF(CO62=1,-CN47,IF(CO71<>0,IF($J46=\"Serielån\",$J43/$F62*-CO66*CO69,(CO71-CO44)*CO66),0)))","v":0},{"$f":"IF(CP61=1,$J43,IF(CP62=1,-CO47,IF(CP71<>0,IF($J46=\"Serielån\",$J43/$F62*-CP66*CP69,(CP71-CP44)*CP66),0)))","v":0},{"$f":"IF(CQ61=1,$J43,IF(CQ62=1,-CP47,IF(CQ71<>0,IF($J46=\"Serielån\",$J43/$F62*-CQ66*CQ69,(CQ71-CQ44)*CQ66),0)))","v":0},{"$f":"IF(CR61=1,$J43,IF(CR62=1,-CQ47,IF(CR71<>0,IF($J46=\"Serielån\",$J43/$F62*-CR66*CR69,(CR71-CR44)*CR66),0)))","v":0},{"$f":"IF(CS61=1,$J43,IF(CS62=1,-CR47,IF(CS71<>0,IF($J46=\"Serielån\",$J43/$F62*-CS66*CS69,(CS71-CS44)*CS66),0)))","v":0},{"$f":"IF(CT61=1,$J43,IF(CT62=1,-CS47,IF(CT71<>0,IF($J46=\"Serielån\",$J43/$F62*-CT66*CT69,(CT71-CT44)*CT66),0)))","v":0},{"$f":"IF(CU61=1,$J43,IF(CU62=1,-CT47,IF(CU71<>0,IF($J46=\"Serielån\",$J43/$F62*-CU66*CU69,(CU71-CU44)*CU66),0)))","v":0},{"$f":"IF(CV61=1,$J43,IF(CV62=1,-CU47,IF(CV71<>0,IF($J46=\"Serielån\",$J43/$F62*-CV66*CV69,(CV71-CV44)*CV66),0)))","v":0},{"$f":"IF(CW61=1,$J43,IF(CW62=1,-CV47,IF(CW71<>0,IF($J46=\"Serielån\",$J43/$F62*-CW66*CW69,(CW71-CW44)*CW66),0)))","v":0},{"$f":"SUM(CL46:CW46)","v":0},{"$f":"IF(CY61=1,$J43,IF(CY62=1,-CW47,IF(CY71<>0,IF($J46=\"Serielån\",$J43/$F62*-CY66*CY69,(CY71-CY44)*CY66),0)))","v":0},{"$f":"IF(CZ61=1,$J43,IF(CZ62=1,-CY47,IF(CZ71<>0,IF($J46=\"Serielån\",$J43/$F62*-CZ66*CZ69,(CZ71-CZ44)*CZ66),0)))","v":0},{"$f":"IF(DA61=1,$J43,IF(DA62=1,-CZ47,IF(DA71<>0,IF($J46=\"Serielån\",$J43/$F62*-DA66*DA69,(DA71-DA44)*DA66),0)))","v":0},{"$f":"IF(DB61=1,$J43,IF(DB62=1,-DA47,IF(DB71<>0,IF($J46=\"Serielån\",$J43/$F62*-DB66*DB69,(DB71-DB44)*DB66),0)))","v":0},{"$f":"IF(DC61=1,$J43,IF(DC62=1,-DB47,IF(DC71<>0,IF($J46=\"Serielån\",$J43/$F62*-DC66*DC69,(DC71-DC44)*DC66),0)))","v":0},{"$f":"IF(DD61=1,$J43,IF(DD62=1,-DC47,IF(DD71<>0,IF($J46=\"Serielån\",$J43/$F62*-DD66*DD69,(DD71-DD44)*DD66),0)))","v":0},{"$f":"IF(DE61=1,$J43,IF(DE62=1,-DD47,IF(DE71<>0,IF($J46=\"Serielån\",$J43/$F62*-DE66*DE69,(DE71-DE44)*DE66),0)))","v":0},{"$f":"IF(DF61=1,$J43,IF(DF62=1,-DE47,IF(DF71<>0,IF($J46=\"Serielån\",$J43/$F62*-DF66*DF69,(DF71-DF44)*DF66),0)))","v":0},{"$f":"IF(DG61=1,$J43,IF(DG62=1,-DF47,IF(DG71<>0,IF($J46=\"Serielån\",$J43/$F62*-DG66*DG69,(DG71-DG44)*DG66),0)))","v":0},{"$f":"IF(DH61=1,$J43,IF(DH62=1,-DG47,IF(DH71<>0,IF($J46=\"Serielån\",$J43/$F62*-DH66*DH69,(DH71-DH44)*DH66),0)))","v":0},{"$f":"IF(DI61=1,$J43,IF(DI62=1,-DH47,IF(DI71<>0,IF($J46=\"Serielån\",$J43/$F62*-DI66*DI69,(DI71-DI44)*DI66),0)))","v":0},{"$f":"IF(DJ61=1,$J43,IF(DJ62=1,-DI47,IF(DJ71<>0,IF($J46=\"Serielån\",$J43/$F62*-DJ66*DJ69,(DJ71-DJ44)*DJ66),0)))","v":0},{"$f":"SUM(CY46:DJ46)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":46}]
[1,{"$f":"\"E\"&C43","v":"E2"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X63=1,J43,0)","v":0},{"$f":"X47+Y46","v":0},{"$f":"Y47+Z46","v":0},{"$f":"Z47+AA46","v":0},{"$f":"AA47+AB46","v":0},{"$f":"AB47+AC46","v":0},{"$f":"AC47+AD46","v":0},{"$f":"AD47+AE46","v":0},{"$f":"AE47+AF46","v":0},{"$f":"AF47+AG46","v":0},{"$f":"AG47+AH46","v":0},{"$f":"AH47+AI46","v":0},{"$f":"AI47+AJ46","v":0},{"$f":"+AJ47","v":0},{"$f":"AJ47+AL46","v":0},{"$f":"AL47+AM46","v":0},{"$f":"AM47+AN46","v":0},{"$f":"AN47+AO46","v":0},{"$f":"AO47+AP46","v":0},{"$f":"AP47+AQ46","v":0},{"$f":"AQ47+AR46","v":0},{"$f":"AR47+AS46","v":0},{"$f":"AS47+AT46","v":0},{"$f":"AT47+AU46","v":0},{"$f":"AU47+AV46","v":0},{"$f":"AV47+AW46","v":0},{"$f":"+AW47","v":0},{"$f":"AW47+AY46","v":0},{"$f":"AY47+AZ46","v":0},{"$f":"AZ47+BA46","v":0},{"$f":"BA47+BB46","v":0},{"$f":"BB47+BC46","v":0},{"$f":"BC47+BD46","v":0},{"$f":"BD47+BE46","v":0},{"$f":"BE47+BF46","v":0},{"$f":"BF47+BG46","v":0},{"$f":"BG47+BH46","v":0},{"$f":"BH47+BI46","v":0},{"$f":"BI47+BJ46","v":0},{"$f":"+BJ47","v":0},{"$f":"BJ47+BL46","v":0},{"$f":"BL47+BM46","v":0},{"$f":"BM47+BN46","v":0},{"$f":"BN47+BO46","v":0},{"$f":"BO47+BP46","v":0},{"$f":"BP47+BQ46","v":0},{"$f":"BQ47+BR46","v":0},{"$f":"BR47+BS46","v":0},{"$f":"BS47+BT46","v":0},{"$f":"BT47+BU46","v":0},{"$f":"BU47+BV46","v":0},{"$f":"BV47+BW46","v":0},{"$f":"+BW47","v":0},{"$f":"BW47+BY46","v":0},{"$f":"BY47+BZ46","v":0},{"$f":"BZ47+CA46","v":0},{"$f":"CA47+CB46","v":0},{"$f":"CB47+CC46","v":0},{"$f":"CC47+CD46","v":0},{"$f":"CD47+CE46","v":0},{"$f":"CE47+CF46","v":0},{"$f":"CF47+CG46","v":0},{"$f":"CG47+CH46","v":0},{"$f":"CH47+CI46","v":0},{"$f":"CI47+CJ46","v":0},{"$f":"+CJ47","v":0},{"$f":"CJ47+CL46","v":0},{"$f":"CL47+CM46","v":0},{"$f":"CM47+CN46","v":0},{"$f":"CN47+CO46","v":0},{"$f":"CO47+CP46","v":0},{"$f":"CP47+CQ46","v":0},{"$f":"CQ47+CR46","v":0},{"$f":"CR47+CS46","v":0},{"$f":"CS47+CT46","v":0},{"$f":"CT47+CU46","v":0},{"$f":"CU47+CV46","v":0},{"$f":"CV47+CW46","v":0},{"$f":"+CW47","v":0},{"$f":"CW47+CY46","v":0},{"$f":"CY47+CZ46","v":0},{"$f":"CZ47+DA46","v":0},{"$f":"DA47+DB46","v":0},{"$f":"DB47+DC46","v":0},{"$f":"DC47+DD46","v":0},{"$f":"DD47+DE46","v":0},{"$f":"DE47+DF46","v":0},{"$f":"DF47+DG46","v":0},{"$f":"DG47+DH46","v":0},{"$f":"DH47+DI46","v":0},{"$f":"DI47+DJ46","v":0},{"$f":"+DJ47","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":47}]
[1,{"$f":"\"F\"&C43","v":"F2"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y44*Y68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y48:AJ48)","v":0},{"$f":"+AL44*AL68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL48:AW48)","v":0},{"$f":"+AY44*AY68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY48:BJ48)","v":0},{"$f":"+BL44*BL68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL48:BW48)","v":0},{"$f":"+BY44*BY68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY48:CJ48)","v":0},{"$f":"+CL44*CL68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL48:CW48)","v":0},{"$f":"+CY44*CY68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY48:DJ48)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":48}]
[1,{"$f":"\"G\"&C43","v":"G2"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y45*Y68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL45*AL68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL49:AW49)","v":0},{"$f":"+AY45*AY68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY49:BJ49)","v":0},{"$f":"+BL45*BL68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL49:BW49)","v":0},{"$f":"+BY45*BY68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY49:CJ49)","v":0},{"$f":"+CL45*CL68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL49:CW49)","v":0},{"$f":"+CY45*CY68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY49:DJ49)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":49}]
[1,{"$f":"\"H\"&C43","v":"H2"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y62=1,$G48-Y55,IF(Y61=1,0,-Y55))","v":0},{"$f":"IF(Z62=1,$G48-Z55,IF(Z61=1,0,-Z55))","v":0},{"$f":"IF(AA62=1,$G48-AA55,IF(AA61=1,0,-AA55))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL62=1,$G48-AL55,IF(AL61=1,0,-AL55))","v":0},{"$f":"IF(AM62=1,$G48-AM55,IF(AM61=1,0,-AM55))","v":0},{"$f":"IF(AN62=1,$G48-AN55,IF(AN61=1,0,-AN55))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL50:AW50)","v":0},{"$f":"IF(AY62=1,$G48-AY55,IF(AY61=1,0,-AY55))","v":0},{"$f":"IF(AZ62=1,$G48-AZ55,IF(AZ61=1,0,-AZ55))","v":0},{"$f":"IF(BA62=1,$G48-BA55,IF(BA61=1,0,-BA55))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY50:BJ50)","v":0},{"$f":"IF(BL62=1,$G48-BL55,IF(BL61=1,0,-BL55))","v":0},{"$f":"IF(BM62=1,$G48-BM55,IF(BM61=1,0,-BM55))","v":0},{"$f":"IF(BN62=1,$G48-BN55,IF(BN61=1,0,-BN55))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL50:BW50)","v":0},{"$f":"IF(BY62=1,$G48-BY55,IF(BY61=1,0,-BY55))","v":0},{"$f":"IF(BZ62=1,$G48-BZ55,IF(BZ61=1,0,-BZ55))","v":0},{"$f":"IF(CA62=1,$G48-CA55,IF(CA61=1,0,-CA55))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY50:CJ50)","v":0},{"$f":"IF(CL62=1,$G48-CL55,IF(CL61=1,0,-CL55))","v":0},{"$f":"IF(CM62=1,$G48-CM55,IF(CM61=1,0,-CM55))","v":0},{"$f":"IF(CN62=1,$G48-CN55,IF(CN61=1,0,-CN55))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL50:CW50)","v":0},{"$f":"IF(CY62=1,$G48-CY55,IF(CY61=1,0,-CY55))","v":0},{"$f":"IF(CZ62=1,$G48-CZ55,IF(CZ61=1,0,-CZ55))","v":0},{"$f":"IF(DA62=1,$G48-DA55,IF(DA61=1,0,-DA55))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY50:DJ50)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":50}]
[1,{"$f":"\"I\"&C43","v":"I2"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X54-(AJ47*AJ68-SUM(Y53:AJ53))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK54-(AW47*AW68-SUM(AL53:AW53))","v":0},{"$f":"SUM(AL51:AW51)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX54-(BJ47*BJ68-SUM(AY53:BJ53))","v":0},{"$f":"SUM(AY51:BJ51)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK54-(BW47*BW68-SUM(BL53:BW53))","v":0},{"$f":"SUM(BL51:BW51)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX54-(CJ47*CJ68-SUM(BY53:CJ53))","v":0},{"$f":"SUM(BY51:CJ51)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK54-(CW47*CW68-SUM(CL53:CW53))","v":0},{"$f":"SUM(CL51:CW51)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX54-(DJ47*DJ68-SUM(CY53:DJ53))","v":0},{"$f":"SUM(CY51:DJ51)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":51}]
[1,{"$f":"\"J\"&C43","v":"J2"},{"$f":"\"KR\"&F43","v":"KRRealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ51","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW51","v":0},{"$f":"SUM(AL52:AW52)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ51","v":0},{"$f":"SUM(AY52:BJ52)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW51","v":0},{"$f":"SUM(BL52:BW52)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ51","v":0},{"$f":"SUM(BY52:CJ52)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW51","v":0},{"$f":"SUM(CL52:CW52)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ51","v":0},{"$f":"SUM(CY52:DJ52)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":52}]
[1,{"$f":"\"K\"&C43","v":"K2"},{"$f":"\"A\"&F43","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y46*Y68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL46*AL68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL53:AW53)","v":0},{"$f":"+AY46*AY68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY53:BJ53)","v":0},{"$f":"+BL46*BL68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL53:BW53)","v":0},{"$f":"+BY46*BY68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY53:CJ53)","v":0},{"$f":"+CL46*CL68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL53:CW53)","v":0},{"$f":"+CY46*CY68","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY53:DJ53)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":53}]
[1,{"$f":"\"L\"&C43","v":"L2"},{"$f":"\"RG\"&F43","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X47*X68","v":0},{"$f":"+X54+Y52+Y53","v":0},{"$f":"+Y54+Z52+Z53","v":0},{"$f":"+Z54+AA52+AA53","v":0},{"$f":"+AA54+AB52+AB53","v":0},{"$f":"+AB54+AC52+AC53","v":0},{"$f":"+AC54+AD52+AD53","v":0},{"$f":"+AD54+AE52+AE53","v":0},{"$f":"+AE54+AF52+AF53","v":0},{"$f":"+AF54+AG52+AG53","v":0},{"$f":"+AG54+AH52+AH53","v":0},{"$f":"+AH54+AI52+AI53","v":0},{"$f":"+AI54+AJ52+AJ53","v":0},{"$f":"+AJ54","v":0},{"$f":"+AK54+AL52+AL53","v":0},{"$f":"+AL54+AM52+AM53","v":0},{"$f":"+AM54+AN52+AN53","v":0},{"$f":"+AN54+AO52+AO53","v":0},{"$f":"+AO54+AP52+AP53","v":0},{"$f":"+AP54+AQ52+AQ53","v":0},{"$f":"+AQ54+AR52+AR53","v":0},{"$f":"+AR54+AS52+AS53","v":0},{"$f":"+AS54+AT52+AT53","v":0},{"$f":"+AT54+AU52+AU53","v":0},{"$f":"+AU54+AV52+AV53","v":0},{"$f":"+AV54+AW52+AW53","v":0},{"$f":"+AW54","v":0},{"$f":"+AX54+AY52+AY53","v":0},{"$f":"+AY54+AZ52+AZ53","v":0},{"$f":"+AZ54+BA52+BA53","v":0},{"$f":"+BA54+BB52+BB53","v":0},{"$f":"+BB54+BC52+BC53","v":0},{"$f":"+BC54+BD52+BD53","v":0},{"$f":"+BD54+BE52+BE53","v":0},{"$f":"+BE54+BF52+BF53","v":0},{"$f":"+BF54+BG52+BG53","v":0},{"$f":"+BG54+BH52+BH53","v":0},{"$f":"+BH54+BI52+BI53","v":0},{"$f":"+BI54+BJ52+BJ53","v":0},{"$f":"+BJ54","v":0},{"$f":"+BK54+BL52+BL53","v":0},{"$f":"+BL54+BM52+BM53","v":0},{"$f":"+BM54+BN52+BN53","v":0},{"$f":"+BN54+BO52+BO53","v":0},{"$f":"+BO54+BP52+BP53","v":0},{"$f":"+BP54+BQ52+BQ53","v":0},{"$f":"+BQ54+BR52+BR53","v":0},{"$f":"+BR54+BS52+BS53","v":0},{"$f":"+BS54+BT52+BT53","v":0},{"$f":"+BT54+BU52+BU53","v":0},{"$f":"+BU54+BV52+BV53","v":0},{"$f":"+BV54+BW52+BW53","v":0},{"$f":"+BW54","v":0},{"$f":"+BX54+BY52+BY53","v":0},{"$f":"+BY54+BZ52+BZ53","v":0},{"$f":"+BZ54+CA52+CA53","v":0},{"$f":"+CA54+CB52+CB53","v":0},{"$f":"+CB54+CC52+CC53","v":0},{"$f":"+CC54+CD52+CD53","v":0},{"$f":"+CD54+CE52+CE53","v":0},{"$f":"+CE54+CF52+CF53","v":0},{"$f":"+CF54+CG52+CG53","v":0},{"$f":"+CG54+CH52+CH53","v":0},{"$f":"+CH54+CI52+CI53","v":0},{"$f":"+CI54+CJ52+CJ53","v":0},{"$f":"+CJ54","v":0},{"$f":"+CK54+CL52+CL53","v":0},{"$f":"+CL54+CM52+CM53","v":0},{"$f":"+CM54+CN52+CN53","v":0},{"$f":"+CN54+CO52+CO53","v":0},{"$f":"+CO54+CP52+CP53","v":0},{"$f":"+CP54+CQ52+CQ53","v":0},{"$f":"+CQ54+CR52+CR53","v":0},{"$f":"+CR54+CS52+CS53","v":0},{"$f":"+CS54+CT52+CT53","v":0},{"$f":"+CT54+CU52+CU53","v":0},{"$f":"+CU54+CV52+CV53","v":0},{"$f":"+CV54+CW52+CW53","v":0},{"$f":"+CW54","v":0},{"$f":"+CX54+CY52+CY53","v":0},{"$f":"+CY54+CZ52+CZ53","v":0},{"$f":"+CZ54+DA52+DA53","v":0},{"$f":"+DA54+DB52+DB53","v":0},{"$f":"+DB54+DC52+DC53","v":0},{"$f":"+DC54+DD52+DD53","v":0},{"$f":"+DD54+DE52+DE53","v":0},{"$f":"+DE54+DF52+DF53","v":0},{"$f":"+DF54+DG52+DG53","v":0},{"$f":"+DG54+DH52+DH53","v":0},{"$f":"+DH54+DI52+DI53","v":0},{"$f":"+DI54+DJ52+DJ53","v":0},{"$f":"+DJ54","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":54}]
[1,{"$f":"\"M\"&C43","v":"M2"},{"$f":"\"A\"&F43","v":"ARealkreditlån"},null,{"$f":"+A55","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y61=1,$F49,IF(Y62=1,-X56,IF(Y$38=1,-X56,IF(Y$6=12,IF(Y63=1,-$F49/($I43/$G61)*SUM(N63:Y63)/12,0),0))))","v":0},{"$f":"IF(Z61=1,$F49,IF(Z62=1,-Y56,IF(Z$38=1,-Y56,IF(Z$6=12,IF(Z63=1,-$F49/($I43/$G61)*SUM(O63:Z63)/12,0),0))))","v":0},{"$f":"IF(AA61=1,$F49,IF(AA62=1,-Z56,IF(AA$38=1,-Z56,IF(AA$6=12,IF(AA63=1,-$F49/($I43/$G61)*SUM(P63:AA63)/12,0),0))))","v":0},{"$f":"IF(AB61=1,$F49,IF(AB62=1,-AA56,IF(AB$38=1,-AA56,IF(AB$6=12,IF(AB63=1,-$F49/($I43/$G61)*SUM(Q63:AB63)/12,0),0))))","v":0},{"$f":"IF(AC61=1,$F49,IF(AC62=1,-AB56,IF(AC$38=1,-AB56,IF(AC$6=12,IF(AC63=1,-$F49/($I43/$G61)*SUM(R63:AC63)/12,0),0))))","v":0},{"$f":"IF(AD61=1,$F49,IF(AD62=1,-AC56,IF(AD$38=1,-AC56,IF(AD$6=12,IF(AD63=1,-$F49/($I43/$G61)*SUM(S63:AD63)/12,0),0))))","v":0},{"$f":"IF(AE61=1,$F49,IF(AE62=1,-AD56,IF(AE$38=1,-AD56,IF(AE$6=12,IF(AE63=1,-$F49/($I43/$G61)*SUM(T63:AE63)/12,0),0))))","v":0},{"$f":"IF(AF61=1,$F49,IF(AF62=1,-AE56,IF(AF$38=1,-AE56,IF(AF$6=12,IF(AF63=1,-$F49/($I43/$G61)*SUM(U63:AF63)/12,0),0))))","v":0},{"$f":"IF(AG61=1,$F49,IF(AG62=1,-AF56,IF(AG$38=1,-AF56,IF(AG$6=12,IF(AG63=1,-$F49/($I43/$G61)*SUM(V63:AG63)/12,0),0))))","v":0},{"$f":"IF(AH61=1,$F49,IF(AH62=1,-AG56,IF(AH$38=1,-AG56,IF(AH$6=12,IF(AH63=1,-$F49/($I43/$G61)*SUM(W63:AH63)/12,0),0))))","v":0},{"$f":"IF(AI61=1,$F49,IF(AI62=1,-AH56,IF(AI$38=1,-AH56,IF(AI$6=12,IF(AI63=1,-$F49/($I43/$G61)*SUM(X63:AI63)/12,0),0))))","v":0},{"$f":"IF(AJ61=1,$F49,IF(AJ62=1,-AI56,IF(AJ$38=1,-AI56,IF(AJ$6=12,IF(AJ63=1,-$F49/($I43/$G61)*SUM(Y63:AJ63)/12,0),0))))","v":0},{"$f":"SUM(Y55:AJ55)","v":0},{"$f":"IF(AL61=1,$F49,IF(AL62=1,-AK56,IF(AL$38=1,-AK56,IF(AL$6=12,IF(AL63=1,-$F49/($I43/$G61)*SUM(AA63:AL63)/12,0),0))))","v":0},{"$f":"IF(AM61=1,$F49,IF(AM62=1,-AL56,IF(AM$38=1,-AL56,IF(AM$6=12,IF(AM63=1,-$F49/($I43/$G61)*SUM(AB63:AM63)/12,0),0))))","v":0},{"$f":"IF(AN61=1,$F49,IF(AN62=1,-AM56,IF(AN$38=1,-AM56,IF(AN$6=12,IF(AN63=1,-$F49/($I43/$G61)*SUM(AC63:AN63)/12,0),0))))","v":0},{"$f":"IF(AO61=1,$F49,IF(AO62=1,-AN56,IF(AO$38=1,-AN56,IF(AO$6=12,IF(AO63=1,-$F49/($I43/$G61)*SUM(AD63:AO63)/12,0),0))))","v":0},{"$f":"IF(AP61=1,$F49,IF(AP62=1,-AO56,IF(AP$38=1,-AO56,IF(AP$6=12,IF(AP63=1,-$F49/($I43/$G61)*SUM(AE63:AP63)/12,0),0))))","v":0},{"$f":"IF(AQ61=1,$F49,IF(AQ62=1,-AP56,IF(AQ$38=1,-AP56,IF(AQ$6=12,IF(AQ63=1,-$F49/($I43/$G61)*SUM(AF63:AQ63)/12,0),0))))","v":0},{"$f":"IF(AR61=1,$F49,IF(AR62=1,-AQ56,IF(AR$38=1,-AQ56,IF(AR$6=12,IF(AR63=1,-$F49/($I43/$G61)*SUM(AG63:AR63)/12,0),0))))","v":0},{"$f":"IF(AS61=1,$F49,IF(AS62=1,-AR56,IF(AS$38=1,-AR56,IF(AS$6=12,IF(AS63=1,-$F49/($I43/$G61)*SUM(AH63:AS63)/12,0),0))))","v":0},{"$f":"IF(AT61=1,$F49,IF(AT62=1,-AS56,IF(AT$38=1,-AS56,IF(AT$6=12,IF(AT63=1,-$F49/($I43/$G61)*SUM(AI63:AT63)/12,0),0))))","v":0},{"$f":"IF(AU61=1,$F49,IF(AU62=1,-AT56,IF(AU$38=1,-AT56,IF(AU$6=12,IF(AU63=1,-$F49/($I43/$G61)*SUM(AJ63:AU63)/12,0),0))))","v":0},{"$f":"IF(AV61=1,$F49,IF(AV62=1,-AU56,IF(AV$38=1,-AU56,IF(AV$6=12,IF(AV63=1,-$F49/($I43/$G61)*SUM(AK63:AV63)/12,0),0))))","v":0},{"$f":"IF(AW61=1,$F49,IF(AW62=1,-AV56,IF(AW$38=1,-AV56,IF(AW$6=12,IF(AW63=1,-$F49/($I43/$G61)*SUM(AL63:AW63)/12,0),0))))","v":0},{"$f":"SUM(AL55:AW55)","v":0},{"$f":"IF(AY61=1,$F49,IF(AY62=1,-AX56,IF(AY$38=1,-AX56,IF(AY$6=12,IF(AY63=1,-$F49/($I43/$G61)*SUM(AN63:AY63)/12,0),0))))","v":0},{"$f":"IF(AZ61=1,$F49,IF(AZ62=1,-AY56,IF(AZ$38=1,-AY56,IF(AZ$6=12,IF(AZ63=1,-$F49/($I43/$G61)*SUM(AO63:AZ63)/12,0),0))))","v":0},{"$f":"IF(BA61=1,$F49,IF(BA62=1,-AZ56,IF(BA$38=1,-AZ56,IF(BA$6=12,IF(BA63=1,-$F49/($I43/$G61)*SUM(AP63:BA63)/12,0),0))))","v":0},{"$f":"IF(BB61=1,$F49,IF(BB62=1,-BA56,IF(BB$38=1,-BA56,IF(BB$6=12,IF(BB63=1,-$F49/($I43/$G61)*SUM(AQ63:BB63)/12,0),0))))","v":0},{"$f":"IF(BC61=1,$F49,IF(BC62=1,-BB56,IF(BC$38=1,-BB56,IF(BC$6=12,IF(BC63=1,-$F49/($I43/$G61)*SUM(AR63:BC63)/12,0),0))))","v":0},{"$f":"IF(BD61=1,$F49,IF(BD62=1,-BC56,IF(BD$38=1,-BC56,IF(BD$6=12,IF(BD63=1,-$F49/($I43/$G61)*SUM(AS63:BD63)/12,0),0))))","v":0},{"$f":"IF(BE61=1,$F49,IF(BE62=1,-BD56,IF(BE$38=1,-BD56,IF(BE$6=12,IF(BE63=1,-$F49/($I43/$G61)*SUM(AT63:BE63)/12,0),0))))","v":0},{"$f":"IF(BF61=1,$F49,IF(BF62=1,-BE56,IF(BF$38=1,-BE56,IF(BF$6=12,IF(BF63=1,-$F49/($I43/$G61)*SUM(AU63:BF63)/12,0),0))))","v":0},{"$f":"IF(BG61=1,$F49,IF(BG62=1,-BF56,IF(BG$38=1,-BF56,IF(BG$6=12,IF(BG63=1,-$F49/($I43/$G61)*SUM(AV63:BG63)/12,0),0))))","v":0},{"$f":"IF(BH61=1,$F49,IF(BH62=1,-BG56,IF(BH$38=1,-BG56,IF(BH$6=12,IF(BH63=1,-$F49/($I43/$G61)*SUM(AW63:BH63)/12,0),0))))","v":0},{"$f":"IF(BI61=1,$F49,IF(BI62=1,-BH56,IF(BI$38=1,-BH56,IF(BI$6=12,IF(BI63=1,-$F49/($I43/$G61)*SUM(AX63:BI63)/12,0),0))))","v":0},{"$f":"IF(BJ61=1,$F49,IF(BJ62=1,-BI56,IF(BJ$38=1,-BI56,IF(BJ$6=12,IF(BJ63=1,-$F49/($I43/$G61)*SUM(AY63:BJ63)/12,0),0))))","v":0},{"$f":"SUM(AY55:BJ55)","v":0},{"$f":"IF(BL61=1,$F49,IF(BL62=1,-BK56,IF(BL$38=1,-BK56,IF(BL$6=12,IF(BL63=1,-$F49/($I43/$G61)*SUM(BA63:BL63)/12,0),0))))","v":0},{"$f":"IF(BM61=1,$F49,IF(BM62=1,-BL56,IF(BM$38=1,-BL56,IF(BM$6=12,IF(BM63=1,-$F49/($I43/$G61)*SUM(BB63:BM63)/12,0),0))))","v":0},{"$f":"IF(BN61=1,$F49,IF(BN62=1,-BM56,IF(BN$38=1,-BM56,IF(BN$6=12,IF(BN63=1,-$F49/($I43/$G61)*SUM(BC63:BN63)/12,0),0))))","v":0},{"$f":"IF(BO61=1,$F49,IF(BO62=1,-BN56,IF(BO$38=1,-BN56,IF(BO$6=12,IF(BO63=1,-$F49/($I43/$G61)*SUM(BD63:BO63)/12,0),0))))","v":0},{"$f":"IF(BP61=1,$F49,IF(BP62=1,-BO56,IF(BP$38=1,-BO56,IF(BP$6=12,IF(BP63=1,-$F49/($I43/$G61)*SUM(BE63:BP63)/12,0),0))))","v":0},{"$f":"IF(BQ61=1,$F49,IF(BQ62=1,-BP56,IF(BQ$38=1,-BP56,IF(BQ$6=12,IF(BQ63=1,-$F49/($I43/$G61)*SUM(BF63:BQ63)/12,0),0))))","v":0},{"$f":"IF(BR61=1,$F49,IF(BR62=1,-BQ56,IF(BR$38=1,-BQ56,IF(BR$6=12,IF(BR63=1,-$F49/($I43/$G61)*SUM(BG63:BR63)/12,0),0))))","v":0},{"$f":"IF(BS61=1,$F49,IF(BS62=1,-BR56,IF(BS$38=1,-BR56,IF(BS$6=12,IF(BS63=1,-$F49/($I43/$G61)*SUM(BH63:BS63)/12,0),0))))","v":0},{"$f":"IF(BT61=1,$F49,IF(BT62=1,-BS56,IF(BT$38=1,-BS56,IF(BT$6=12,IF(BT63=1,-$F49/($I43/$G61)*SUM(BI63:BT63)/12,0),0))))","v":0},{"$f":"IF(BU61=1,$F49,IF(BU62=1,-BT56,IF(BU$38=1,-BT56,IF(BU$6=12,IF(BU63=1,-$F49/($I43/$G61)*SUM(BJ63:BU63)/12,0),0))))","v":0},{"$f":"IF(BV61=1,$F49,IF(BV62=1,-BU56,IF(BV$38=1,-BU56,IF(BV$6=12,IF(BV63=1,-$F49/($I43/$G61)*SUM(BK63:BV63)/12,0),0))))","v":0},{"$f":"IF(BW61=1,$F49,IF(BW62=1,-BV56,IF(BW$38=1,-BV56,IF(BW$6=12,IF(BW63=1,-$F49/($I43/$G61)*SUM(BL63:BW63)/12,0),0))))","v":0},{"$f":"SUM(BL55:BW55)","v":0},{"$f":"IF(BY61=1,$F49,IF(BY62=1,-BX56,IF(BY$38=1,-BX56,IF(BY$6=12,IF(BY63=1,-$F49/($I43/$G61)*SUM(BN63:BY63)/12,0),0))))","v":0},{"$f":"IF(BZ61=1,$F49,IF(BZ62=1,-BY56,IF(BZ$38=1,-BY56,IF(BZ$6=12,IF(BZ63=1,-$F49/($I43/$G61)*SUM(BO63:BZ63)/12,0),0))))","v":0},{"$f":"IF(CA61=1,$F49,IF(CA62=1,-BZ56,IF(CA$38=1,-BZ56,IF(CA$6=12,IF(CA63=1,-$F49/($I43/$G61)*SUM(BP63:CA63)/12,0),0))))","v":0},{"$f":"IF(CB61=1,$F49,IF(CB62=1,-CA56,IF(CB$38=1,-CA56,IF(CB$6=12,IF(CB63=1,-$F49/($I43/$G61)*SUM(BQ63:CB63)/12,0),0))))","v":0},{"$f":"IF(CC61=1,$F49,IF(CC62=1,-CB56,IF(CC$38=1,-CB56,IF(CC$6=12,IF(CC63=1,-$F49/($I43/$G61)*SUM(BR63:CC63)/12,0),0))))","v":0},{"$f":"IF(CD61=1,$F49,IF(CD62=1,-CC56,IF(CD$38=1,-CC56,IF(CD$6=12,IF(CD63=1,-$F49/($I43/$G61)*SUM(BS63:CD63)/12,0),0))))","v":0},{"$f":"IF(CE61=1,$F49,IF(CE62=1,-CD56,IF(CE$38=1,-CD56,IF(CE$6=12,IF(CE63=1,-$F49/($I43/$G61)*SUM(BT63:CE63)/12,0),0))))","v":0},{"$f":"IF(CF61=1,$F49,IF(CF62=1,-CE56,IF(CF$38=1,-CE56,IF(CF$6=12,IF(CF63=1,-$F49/($I43/$G61)*SUM(BU63:CF63)/12,0),0))))","v":0},{"$f":"IF(CG61=1,$F49,IF(CG62=1,-CF56,IF(CG$38=1,-CF56,IF(CG$6=12,IF(CG63=1,-$F49/($I43/$G61)*SUM(BV63:CG63)/12,0),0))))","v":0},{"$f":"IF(CH61=1,$F49,IF(CH62=1,-CG56,IF(CH$38=1,-CG56,IF(CH$6=12,IF(CH63=1,-$F49/($I43/$G61)*SUM(BW63:CH63)/12,0),0))))","v":0},{"$f":"IF(CI61=1,$F49,IF(CI62=1,-CH56,IF(CI$38=1,-CH56,IF(CI$6=12,IF(CI63=1,-$F49/($I43/$G61)*SUM(BX63:CI63)/12,0),0))))","v":0},{"$f":"IF(CJ61=1,$F49,IF(CJ62=1,-CI56,IF(CJ$38=1,-CI56,IF(CJ$6=12,IF(CJ63=1,-$F49/($I43/$G61)*SUM(BY63:CJ63)/12,0),0))))","v":0},{"$f":"SUM(BY55:CJ55)","v":0},{"$f":"IF(CL61=1,$F49,IF(CL62=1,-CK56,IF(CL$38=1,-CK56,IF(CL$6=12,IF(CL63=1,-$F49/($I43/$G61)*SUM(CA63:CL63)/12,0),0))))","v":0},{"$f":"IF(CM61=1,$F49,IF(CM62=1,-CL56,IF(CM$38=1,-CL56,IF(CM$6=12,IF(CM63=1,-$F49/($I43/$G61)*SUM(CB63:CM63)/12,0),0))))","v":0},{"$f":"IF(CN61=1,$F49,IF(CN62=1,-CM56,IF(CN$38=1,-CM56,IF(CN$6=12,IF(CN63=1,-$F49/($I43/$G61)*SUM(CC63:CN63)/12,0),0))))","v":0},{"$f":"IF(CO61=1,$F49,IF(CO62=1,-CN56,IF(CO$38=1,-CN56,IF(CO$6=12,IF(CO63=1,-$F49/($I43/$G61)*SUM(CD63:CO63)/12,0),0))))","v":0},{"$f":"IF(CP61=1,$F49,IF(CP62=1,-CO56,IF(CP$38=1,-CO56,IF(CP$6=12,IF(CP63=1,-$F49/($I43/$G61)*SUM(CE63:CP63)/12,0),0))))","v":0},{"$f":"IF(CQ61=1,$F49,IF(CQ62=1,-CP56,IF(CQ$38=1,-CP56,IF(CQ$6=12,IF(CQ63=1,-$F49/($I43/$G61)*SUM(CF63:CQ63)/12,0),0))))","v":0},{"$f":"IF(CR61=1,$F49,IF(CR62=1,-CQ56,IF(CR$38=1,-CQ56,IF(CR$6=12,IF(CR63=1,-$F49/($I43/$G61)*SUM(CG63:CR63)/12,0),0))))","v":0},{"$f":"IF(CS61=1,$F49,IF(CS62=1,-CR56,IF(CS$38=1,-CR56,IF(CS$6=12,IF(CS63=1,-$F49/($I43/$G61)*SUM(CH63:CS63)/12,0),0))))","v":0},{"$f":"IF(CT61=1,$F49,IF(CT62=1,-CS56,IF(CT$38=1,-CS56,IF(CT$6=12,IF(CT63=1,-$F49/($I43/$G61)*SUM(CI63:CT63)/12,0),0))))","v":0},{"$f":"IF(CU61=1,$F49,IF(CU62=1,-CT56,IF(CU$38=1,-CT56,IF(CU$6=12,IF(CU63=1,-$F49/($I43/$G61)*SUM(CJ63:CU63)/12,0),0))))","v":0},{"$f":"IF(CV61=1,$F49,IF(CV62=1,-CU56,IF(CV$38=1,-CU56,IF(CV$6=12,IF(CV63=1,-$F49/($I43/$G61)*SUM(CK63:CV63)/12,0),0))))","v":0},{"$f":"IF(CW61=1,$F49,IF(CW62=1,-CV56,IF(CW$38=1,-CV56,IF(CW$6=12,IF(CW63=1,-$F49/($I43/$G61)*SUM(CL63:CW63)/12,0),0))))","v":0},{"$f":"SUM(CL55:CW55)","v":0},{"$f":"IF(CY61=1,$F49,IF(CY62=1,-CX56,IF(CY$38=1,-CX56,IF(CY$6=12,IF(CY63=1,-$F49/($I43/$G61)*SUM(CN63:CY63)/12,0),0))))","v":0},{"$f":"IF(CZ61=1,$F49,IF(CZ62=1,-CY56,IF(CZ$38=1,-CY56,IF(CZ$6=12,IF(CZ63=1,-$F49/($I43/$G61)*SUM(CO63:CZ63)/12,0),0))))","v":0},{"$f":"IF(DA61=1,$F49,IF(DA62=1,-CZ56,IF(DA$38=1,-CZ56,IF(DA$6=12,IF(DA63=1,-$F49/($I43/$G61)*SUM(CP63:DA63)/12,0),0))))","v":0},{"$f":"IF(DB61=1,$F49,IF(DB62=1,-DA56,IF(DB$38=1,-DA56,IF(DB$6=12,IF(DB63=1,-$F49/($I43/$G61)*SUM(CQ63:DB63)/12,0),0))))","v":0},{"$f":"IF(DC61=1,$F49,IF(DC62=1,-DB56,IF(DC$38=1,-DB56,IF(DC$6=12,IF(DC63=1,-$F49/($I43/$G61)*SUM(CR63:DC63)/12,0),0))))","v":0},{"$f":"IF(DD61=1,$F49,IF(DD62=1,-DC56,IF(DD$38=1,-DC56,IF(DD$6=12,IF(DD63=1,-$F49/($I43/$G61)*SUM(CS63:DD63)/12,0),0))))","v":0},{"$f":"IF(DE61=1,$F49,IF(DE62=1,-DD56,IF(DE$38=1,-DD56,IF(DE$6=12,IF(DE63=1,-$F49/($I43/$G61)*SUM(CT63:DE63)/12,0),0))))","v":0},{"$f":"IF(DF61=1,$F49,IF(DF62=1,-DE56,IF(DF$38=1,-DE56,IF(DF$6=12,IF(DF63=1,-$F49/($I43/$G61)*SUM(CU63:DF63)/12,0),0))))","v":0},{"$f":"IF(DG61=1,$F49,IF(DG62=1,-DF56,IF(DG$38=1,-DF56,IF(DG$6=12,IF(DG63=1,-$F49/($I43/$G61)*SUM(CV63:DG63)/12,0),0))))","v":0},{"$f":"IF(DH61=1,$F49,IF(DH62=1,-DG56,IF(DH$38=1,-DG56,IF(DH$6=12,IF(DH63=1,-$F49/($I43/$G61)*SUM(CW63:DH63)/12,0),0))))","v":0},{"$f":"IF(DI61=1,$F49,IF(DI62=1,-DH56,IF(DI$38=1,-DH56,IF(DI$6=12,IF(DI63=1,-$F49/($I43/$G61)*SUM(CX63:DI63)/12,0),0))))","v":0},{"$f":"IF(DJ61=1,$F49,IF(DJ62=1,-DI56,IF(DJ$38=1,-DI56,IF(DJ$6=12,IF(DJ63=1,-$F49/($I43/$G61)*SUM(CY63:DJ63)/12,0),0))))","v":0},{"$f":"SUM(CY55:DJ55)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":55}]
[1,null,{"$f":"\"AS\"&F43","v":"ASRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X63=1,F49,0)","v":0},{"$f":"+X56+Y55","v":0},{"$f":"+Y56+Z55","v":0},{"$f":"+Z56+AA55","v":0},{"$f":"+AA56+AB55","v":0},{"$f":"+AB56+AC55","v":0},{"$f":"+AC56+AD55","v":0},{"$f":"+AD56+AE55","v":0},{"$f":"+AE56+AF55","v":0},{"$f":"+AF56+AG55","v":0},{"$f":"+AG56+AH55","v":0},{"$f":"+AH56+AI55","v":0},{"$f":"+AI56+AJ55","v":0},{"$f":"+AJ56","v":0},{"$f":"+AK56+AL55","v":0},{"$f":"+AL56+AM55","v":0},{"$f":"+AM56+AN55","v":0},{"$f":"+AN56+AO55","v":0},{"$f":"+AO56+AP55","v":0},{"$f":"+AP56+AQ55","v":0},{"$f":"+AQ56+AR55","v":0},{"$f":"+AR56+AS55","v":0},{"$f":"+AS56+AT55","v":0},{"$f":"+AT56+AU55","v":0},{"$f":"+AU56+AV55","v":0},{"$f":"+AV56+AW55","v":0},{"$f":"+AW56","v":0},{"$f":"+AX56+AY55","v":0},{"$f":"+AY56+AZ55","v":0},{"$f":"+AZ56+BA55","v":0},{"$f":"+BA56+BB55","v":0},{"$f":"+BB56+BC55","v":0},{"$f":"+BC56+BD55","v":0},{"$f":"+BD56+BE55","v":0},{"$f":"+BE56+BF55","v":0},{"$f":"+BF56+BG55","v":0},{"$f":"+BG56+BH55","v":0},{"$f":"+BH56+BI55","v":0},{"$f":"+BI56+BJ55","v":0},{"$f":"+BJ56","v":0},{"$f":"+BK56+BL55","v":0},{"$f":"+BL56+BM55","v":0},{"$f":"+BM56+BN55","v":0},{"$f":"+BN56+BO55","v":0},{"$f":"+BO56+BP55","v":0},{"$f":"+BP56+BQ55","v":0},{"$f":"+BQ56+BR55","v":0},{"$f":"+BR56+BS55","v":0},{"$f":"+BS56+BT55","v":0},{"$f":"+BT56+BU55","v":0},{"$f":"+BU56+BV55","v":0},{"$f":"+BV56+BW55","v":0},{"$f":"+BW56","v":0},{"$f":"+BX56+BY55","v":0},{"$f":"+BY56+BZ55","v":0},{"$f":"+BZ56+CA55","v":0},{"$f":"+CA56+CB55","v":0},{"$f":"+CB56+CC55","v":0},{"$f":"+CC56+CD55","v":0},{"$f":"+CD56+CE55","v":0},{"$f":"+CE56+CF55","v":0},{"$f":"+CF56+CG55","v":0},{"$f":"+CG56+CH55","v":0},{"$f":"+CH56+CI55","v":0},{"$f":"+CI56+CJ55","v":0},{"$f":"+CJ56","v":0},{"$f":"+CK56+CL55","v":0},{"$f":"+CL56+CM55","v":0},{"$f":"+CM56+CN55","v":0},{"$f":"+CN56+CO55","v":0},{"$f":"+CO56+CP55","v":0},{"$f":"+CP56+CQ55","v":0},{"$f":"+CQ56+CR55","v":0},{"$f":"+CR56+CS55","v":0},{"$f":"+CS56+CT55","v":0},{"$f":"+CT56+CU55","v":0},{"$f":"+CU56+CV55","v":0},{"$f":"+CV56+CW55","v":0},{"$f":"+CW56","v":0},{"$f":"+CX56+CY55","v":0},{"$f":"+CY56+CZ55","v":0},{"$f":"+CZ56+DA55","v":0},{"$f":"+DA56+DB55","v":0},{"$f":"+DB56+DC55","v":0},{"$f":"+DC56+DD55","v":0},{"$f":"+DD56+DE55","v":0},{"$f":"+DE56+DF55","v":0},{"$f":"+DF56+DG55","v":0},{"$f":"+DG56+DH55","v":0},{"$f":"+DH56+DI55","v":0},{"$f":"+DI56+DJ55","v":0},{"$f":"+DJ56","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":56}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":57}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":58}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":59}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F45","v":0},{"$f":"IF(Z43=\"\",Y60,Z43)","v":0},{"$f":"IF(AA43=\"\",Z60,AA43)","v":0},{"$f":"IF(AB43=\"\",AA60,AB43)","v":0},{"$f":"IF(AC43=\"\",AB60,AC43)","v":0},{"$f":"IF(AD43=\"\",AC60,AD43)","v":0},{"$f":"IF(AE43=\"\",AD60,AE43)","v":0},{"$f":"IF(AF43=\"\",AE60,AF43)","v":0},{"$f":"IF(AG43=\"\",AF60,AG43)","v":0},{"$f":"IF(AH43=\"\",AG60,AH43)","v":0},{"$f":"IF(AI43=\"\",AH60,AI43)","v":0},{"$f":"IF(AJ43=\"\",AI60,AJ43)","v":0},null,{"$f":"IF(AL43=\"\",AJ60,AL43)","v":0},{"$f":"IF(AM43=\"\",AL60,AM43)","v":0},{"$f":"IF(AN43=\"\",AM60,AN43)","v":0},{"$f":"IF(AO43=\"\",AN60,AO43)","v":0},{"$f":"IF(AP43=\"\",AO60,AP43)","v":0},{"$f":"IF(AQ43=\"\",AP60,AQ43)","v":0},{"$f":"IF(AR43=\"\",AQ60,AR43)","v":0},{"$f":"IF(AS43=\"\",AR60,AS43)","v":0},{"$f":"IF(AT43=\"\",AS60,AT43)","v":0},{"$f":"IF(AU43=\"\",AT60,AU43)","v":0},{"$f":"IF(AV43=\"\",AU60,AV43)","v":0},{"$f":"IF(AW43=\"\",AV60,AW43)","v":0},null,{"$f":"IF(AY43=\"\",AW60,AY43)","v":0},{"$f":"IF(AZ43=\"\",AY60,AZ43)","v":0},{"$f":"IF(BA43=\"\",AZ60,BA43)","v":0},{"$f":"IF(BB43=\"\",BA60,BB43)","v":0},{"$f":"IF(BC43=\"\",BB60,BC43)","v":0},{"$f":"IF(BD43=\"\",BC60,BD43)","v":0},{"$f":"IF(BE43=\"\",BD60,BE43)","v":0},{"$f":"IF(BF43=\"\",BE60,BF43)","v":0},{"$f":"IF(BG43=\"\",BF60,BG43)","v":0},{"$f":"IF(BH43=\"\",BG60,BH43)","v":0},{"$f":"IF(BI43=\"\",BH60,BI43)","v":0},{"$f":"IF(BJ43=\"\",BI60,BJ43)","v":0},null,{"$f":"IF(BL43=\"\",BJ60,BL43)","v":0},{"$f":"IF(BM43=\"\",BL60,BM43)","v":0},{"$f":"IF(BN43=\"\",BM60,BN43)","v":0},{"$f":"IF(BO43=\"\",BN60,BO43)","v":0},{"$f":"IF(BP43=\"\",BO60,BP43)","v":0},{"$f":"IF(BQ43=\"\",BP60,BQ43)","v":0},{"$f":"IF(BR43=\"\",BQ60,BR43)","v":0},{"$f":"IF(BS43=\"\",BR60,BS43)","v":0},{"$f":"IF(BT43=\"\",BS60,BT43)","v":0},{"$f":"IF(BU43=\"\",BT60,BU43)","v":0},{"$f":"IF(BV43=\"\",BU60,BV43)","v":0},{"$f":"IF(BW43=\"\",BV60,BW43)","v":0},null,{"$f":"IF(BY43=\"\",BW60,BY43)","v":0},{"$f":"IF(BZ43=\"\",BY60,BZ43)","v":0},{"$f":"IF(CA43=\"\",BZ60,CA43)","v":0},{"$f":"IF(CB43=\"\",CA60,CB43)","v":0},{"$f":"IF(CC43=\"\",CB60,CC43)","v":0},{"$f":"IF(CD43=\"\",CC60,CD43)","v":0},{"$f":"IF(CE43=\"\",CD60,CE43)","v":0},{"$f":"IF(CF43=\"\",CE60,CF43)","v":0},{"$f":"IF(CG43=\"\",CF60,CG43)","v":0},{"$f":"IF(CH43=\"\",CG60,CH43)","v":0},{"$f":"IF(CI43=\"\",CH60,CI43)","v":0},{"$f":"IF(CJ43=\"\",CI60,CJ43)","v":0},null,{"$f":"IF(CL43=\"\",CJ60,CL43)","v":0},{"$f":"IF(CM43=\"\",CL60,CM43)","v":0},{"$f":"IF(CN43=\"\",CM60,CN43)","v":0},{"$f":"IF(CO43=\"\",CN60,CO43)","v":0},{"$f":"IF(CP43=\"\",CO60,CP43)","v":0},{"$f":"IF(CQ43=\"\",CP60,CQ43)","v":0},{"$f":"IF(CR43=\"\",CQ60,CR43)","v":0},{"$f":"IF(CS43=\"\",CR60,CS43)","v":0},{"$f":"IF(CT43=\"\",CS60,CT43)","v":0},{"$f":"IF(CU43=\"\",CT60,CU43)","v":0},{"$f":"IF(CV43=\"\",CU60,CV43)","v":0},{"$f":"IF(CW43=\"\",CV60,CW43)","v":0},null,{"$f":"IF(CY43=\"\",CW60,CY43)","v":0},{"$f":"IF(CZ43=\"\",CY60,CZ43)","v":0},{"$f":"IF(DA43=\"\",CZ60,DA43)","v":0},{"$f":"IF(DB43=\"\",DA60,DB43)","v":0},{"$f":"IF(DC43=\"\",DB60,DC43)","v":0},{"$f":"IF(DD43=\"\",DC60,DD43)","v":0},{"$f":"IF(DE43=\"\",DD60,DE43)","v":0},{"$f":"IF(DF43=\"\",DE60,DF43)","v":0},{"$f":"IF(DG43=\"\",DF60,DG43)","v":0},{"$f":"IF(DH43=\"\",DG60,DH43)","v":0},{"$f":"IF(DI43=\"\",DH60,DI43)","v":0},{"$f":"IF(DJ43=\"\",DI60,DJ43)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":60}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F44,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F47=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F47=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F47=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F47=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F47=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F47=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F47=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":61}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y70:CJ70),1)=0,I43-J45,MOD(SUM(Y70:CJ70),1)+I43-J45-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F48=0,0,IF($F48=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F48=0,0,IF($F48=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F48=0,0,IF($F48=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F48=0,0,IF($F48=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F48=0,0,IF($F48=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F48=0,0,IF($F48=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F48=0,0,IF($F48=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":62}]
[2,null,null,null,null,{"$f":"F43","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N63","v":1},{"$f":"O63","v":1},{"$f":"P63","v":1},{"$f":"Q63","v":1},{"$f":"R63","v":1},{"$f":"S63","v":1},{"$f":"T63","v":1},{"$f":"U63","v":1},{"$f":"V63","v":1},{"$f":"W63","v":1},{"$f":"X63","v":1},{"$f":"IF(F47=0,1,0)","v":1},{"$f":"X63+X61-X62","v":1},{"$f":"Y63+Y61-Y62-Y67","v":1},{"$f":"Z63+Z61-Z62-Z67","v":1},{"$f":"AA63+AA61-AA62-AA67","v":1},{"$f":"AB63+AB61-AB62-AB67","v":1},{"$f":"AC63+AC61-AC62-AC67","v":1},{"$f":"AD63+AD61-AD62-AD67","v":1},{"$f":"AE63+AE61-AE62-AE67","v":1},{"$f":"AF63+AF61-AF62-AF67","v":1},{"$f":"AG63+AG61-AG62-AG67","v":1},{"$f":"AH63+AH61-AH62-AH67","v":1},{"$f":"AI63+AI61-AI62-AI67","v":1},{"$f":"AJ63","v":1},{"$f":"AJ63+AJ61-AJ62-AJ67","v":1},{"$f":"AL63+AL61-AL62-AL67","v":1},{"$f":"AM63+AM61-AM62-AM67","v":1},{"$f":"AN63+AN61-AN62-AN67","v":1},{"$f":"AO63+AO61-AO62-AO67","v":1},{"$f":"AP63+AP61-AP62-AP67","v":1},{"$f":"AQ63+AQ61-AQ62-AQ67","v":1},{"$f":"AR63+AR61-AR62-AR67","v":1},{"$f":"AS63+AS61-AS62-AS67","v":1},{"$f":"AT63+AT61-AT62-AT67","v":1},{"$f":"AU63+AU61-AU62-AU67","v":1},{"$f":"AV63+AV61-AV62-AV67","v":1},{"$f":"AW63","v":1},{"$f":"AW63+AW61-AW62-AW67","v":1},{"$f":"AY63+AY61-AY62-AY67","v":1},{"$f":"AZ63+AZ61-AZ62-AZ67","v":1},{"$f":"BA63+BA61-BA62-BA67","v":1},{"$f":"BB63+BB61-BB62-BB67","v":1},{"$f":"BC63+BC61-BC62-BC67","v":1},{"$f":"BD63+BD61-BD62-BD67","v":1},{"$f":"BE63+BE61-BE62-BE67","v":1},{"$f":"BF63+BF61-BF62-BF67","v":1},{"$f":"BG63+BG61-BG62-BG67","v":1},{"$f":"BH63+BH61-BH62-BH67","v":1},{"$f":"BI63+BI61-BI62-BI67","v":1},{"$f":"BJ63","v":1},{"$f":"BJ63+BJ61-BJ62-BJ67","v":1},{"$f":"BL63+BL61-BL62-BL67","v":1},{"$f":"BM63+BM61-BM62-BM67","v":1},{"$f":"BN63+BN61-BN62-BN67","v":1},{"$f":"BO63+BO61-BO62-BO67","v":1},{"$f":"BP63+BP61-BP62-BP67","v":1},{"$f":"BQ63+BQ61-BQ62-BQ67","v":1},{"$f":"BR63+BR61-BR62-BR67","v":1},{"$f":"BS63+BS61-BS62-BS67","v":1},{"$f":"BT63+BT61-BT62-BT67","v":1},{"$f":"BU63+BU61-BU62-BU67","v":1},{"$f":"BV63+BV61-BV62-BV67","v":1},{"$f":"BW63","v":1},{"$f":"BW63+BW61-BW62-BW67","v":1},{"$f":"BY63+BY61-BY62-BY67","v":1},{"$f":"BZ63+BZ61-BZ62-BZ67","v":1},{"$f":"CA63+CA61-CA62-CA67","v":1},{"$f":"CB63+CB61-CB62-CB67","v":1},{"$f":"CC63+CC61-CC62-CC67","v":1},{"$f":"CD63+CD61-CD62-CD67","v":1},{"$f":"CE63+CE61-CE62-CE67","v":1},{"$f":"CF63+CF61-CF62-CF67","v":1},{"$f":"CG63+CG61-CG62-CG67","v":1},{"$f":"CH63+CH61-CH62-CH67","v":1},{"$f":"CI63+CI61-CI62-CI67","v":1},{"$f":"CJ63","v":1},{"$f":"CJ63+CJ61-CJ62-CJ67","v":1},{"$f":"CL63+CL61-CL62-CL67","v":1},{"$f":"CM63+CM61-CM62-CM67","v":1},{"$f":"CN63+CN61-CN62-CN67","v":1},{"$f":"CO63+CO61-CO62-CO67","v":1},{"$f":"CP63+CP61-CP62-CP67","v":1},{"$f":"CQ63+CQ61-CQ62-CQ67","v":1},{"$f":"CR63+CR61-CR62-CR67","v":1},{"$f":"CS63+CS61-CS62-CS67","v":1},{"$f":"CT63+CT61-CT62-CT67","v":1},{"$f":"CU63+CU61-CU62-CU67","v":1},{"$f":"CV63+CV61-CV62-CV67","v":1},{"$f":"CW63","v":1},{"$f":"CW63+CW61-CW62-CW67","v":1},{"$f":"CY63+CY61-CY62-CY67","v":1},{"$f":"CZ63+CZ61-CZ62-CZ67","v":1},{"$f":"DA63+DA61-DA62-DA67","v":1},{"$f":"DB63+DB61-DB62-DB67","v":1},{"$f":"DC63+DC61-DC62-DC67","v":1},{"$f":"DD63+DD61-DD62-DD67","v":1},{"$f":"DE63+DE61-DE62-DE67","v":1},{"$f":"DF63+DF61-DF62-DF67","v":1},{"$f":"DG63+DG61-DG62-DG67","v":1},{"$f":"DH63+DH61-DH62-DH67","v":1},{"$f":"DI63+DI61-DI62-DI67","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":63}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X64+Y69,0)","v":0},{"$f":"ROUNDUP(Y64+Z69,0)","v":0},{"$f":"ROUNDUP(Z64+AA69,0)","v":1},{"$f":"ROUNDUP(AA64+AB69,0)","v":1},{"$f":"ROUNDUP(AB64+AC69,0)","v":1},{"$f":"ROUNDUP(AC64+AD69,0)","v":2},{"$f":"ROUNDUP(AD64+AE69,0)","v":2},{"$f":"ROUNDUP(AE64+AF69,0)","v":2},{"$f":"ROUNDUP(AF64+AG69,0)","v":3},{"$f":"ROUNDUP(AG64+AH69,0)","v":3},{"$f":"ROUNDUP(AH64+AI69,0)","v":3},{"$f":"ROUNDUP(AI64+AJ69,0)","v":4},null,{"$f":"ROUNDUP(AJ64+AL69,0)","v":4},{"$f":"ROUNDUP(AL64+AM69,0)","v":4},{"$f":"ROUNDUP(AM64+AN69,0)","v":5},{"$f":"ROUNDUP(AN64+AO69,0)","v":5},{"$f":"ROUNDUP(AO64+AP69,0)","v":5},{"$f":"ROUNDUP(AP64+AQ69,0)","v":6},{"$f":"ROUNDUP(AQ64+AR69,0)","v":6},{"$f":"ROUNDUP(AR64+AS69,0)","v":6},{"$f":"ROUNDUP(AS64+AT69,0)","v":7},{"$f":"ROUNDUP(AT64+AU69,0)","v":7},{"$f":"ROUNDUP(AU64+AV69,0)","v":7},{"$f":"ROUNDUP(AV64+AW69,0)","v":8},null,{"$f":"ROUNDUP(AW64+AY69,0)","v":8},{"$f":"ROUNDUP(AY64+AZ69,0)","v":8},{"$f":"ROUNDUP(AZ64+BA69,0)","v":9},{"$f":"ROUNDUP(BA64+BB69,0)","v":9},{"$f":"ROUNDUP(BB64+BC69,0)","v":9},{"$f":"ROUNDUP(BC64+BD69,0)","v":10},{"$f":"ROUNDUP(BD64+BE69,0)","v":10},{"$f":"ROUNDUP(BE64+BF69,0)","v":10},{"$f":"ROUNDUP(BF64+BG69,0)","v":11},{"$f":"ROUNDUP(BG64+BH69,0)","v":11},{"$f":"ROUNDUP(BH64+BI69,0)","v":11},{"$f":"ROUNDUP(BI64+BJ69,0)","v":12},null,{"$f":"ROUNDUP(BJ64+BL69,0)","v":12},{"$f":"ROUNDUP(BL64+BM69,0)","v":12},{"$f":"ROUNDUP(BM64+BN69,0)","v":13},{"$f":"ROUNDUP(BN64+BO69,0)","v":13},{"$f":"ROUNDUP(BO64+BP69,0)","v":13},{"$f":"ROUNDUP(BP64+BQ69,0)","v":14},{"$f":"ROUNDUP(BQ64+BR69,0)","v":14},{"$f":"ROUNDUP(BR64+BS69,0)","v":14},{"$f":"ROUNDUP(BS64+BT69,0)","v":15},{"$f":"ROUNDUP(BT64+BU69,0)","v":15},{"$f":"ROUNDUP(BU64+BV69,0)","v":15},{"$f":"ROUNDUP(BV64+BW69,0)","v":16},null,{"$f":"ROUNDUP(BW64+BY69,0)","v":16},{"$f":"ROUNDUP(BY64+BZ69,0)","v":16},{"$f":"ROUNDUP(BZ64+CA69,0)","v":17},{"$f":"ROUNDUP(CA64+CB69,0)","v":17},{"$f":"ROUNDUP(CB64+CC69,0)","v":17},{"$f":"ROUNDUP(CC64+CD69,0)","v":18},{"$f":"ROUNDUP(CD64+CE69,0)","v":18},{"$f":"ROUNDUP(CE64+CF69,0)","v":18},{"$f":"ROUNDUP(CF64+CG69,0)","v":19},{"$f":"ROUNDUP(CG64+CH69,0)","v":19},{"$f":"ROUNDUP(CH64+CI69,0)","v":19},{"$f":"ROUNDUP(CI64+CJ69,0)","v":20},null,{"$f":"ROUNDUP(CJ64+CL69,0)","v":20},{"$f":"ROUNDUP(CL64+CM69,0)","v":20},{"$f":"ROUNDUP(CM64+CN69,0)","v":21},{"$f":"ROUNDUP(CN64+CO69,0)","v":21},{"$f":"ROUNDUP(CO64+CP69,0)","v":21},{"$f":"ROUNDUP(CP64+CQ69,0)","v":22},{"$f":"ROUNDUP(CQ64+CR69,0)","v":22},{"$f":"ROUNDUP(CR64+CS69,0)","v":22},{"$f":"ROUNDUP(CS64+CT69,0)","v":23},{"$f":"ROUNDUP(CT64+CU69,0)","v":23},{"$f":"ROUNDUP(CU64+CV69,0)","v":23},{"$f":"ROUNDUP(CV64+CW69,0)","v":24},null,{"$f":"ROUNDUP(CW64+CY69,0)","v":24},{"$f":"ROUNDUP(CY64+CZ69,0)","v":24},{"$f":"ROUNDUP(CZ64+DA69,0)","v":25},{"$f":"ROUNDUP(DA64+DB69,0)","v":25},{"$f":"ROUNDUP(DB64+DC69,0)","v":25},{"$f":"ROUNDUP(DC64+DD69,0)","v":26},{"$f":"ROUNDUP(DD64+DE69,0)","v":26},{"$f":"ROUNDUP(DE64+DF69,0)","v":26},{"$f":"ROUNDUP(DF64+DG69,0)","v":27},{"$f":"ROUNDUP(DG64+DH69,0)","v":27},{"$f":"ROUNDUP(DH64+DI69,0)","v":27},{"$f":"ROUNDUP(DI64+DJ69,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":64}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F44,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":65}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y64<=$J45,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL64<=$J45,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY64<=$J45,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL64<=$J45,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY64<=$J45,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL64<=$J45,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY64<=$J45,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":66}]
[2,null,null,null,null,{"$f":"ADDRESS($DT63,AJ$5+25-(12/$G61),4)&\":\"&ADDRESS($DT63,AJ$5+24,4)","v":"AH63:AJ63"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y64=X64,0,IF(Y64=$I43,1,0))","v":0},{"$f":"IF(Z64=Y64,0,IF(Z64=$I43,1,0))","v":0},{"$f":"IF(AA64=Z64,0,IF(AA64=$I43,1,0))","v":0},{"$f":"IF(AB64=AA64,0,IF(AB64=$I43,1,0))","v":0},{"$f":"IF(AC64=AB64,0,IF(AC64=$I43,1,0))","v":0},{"$f":"IF(AD64=AC64,0,IF(AD64=$I43,1,0))","v":0},{"$f":"IF(AE64=AD64,0,IF(AE64=$I43,1,0))","v":0},{"$f":"IF(AF64=AE64,0,IF(AF64=$I43,1,0))","v":0},{"$f":"IF(AG64=AF64,0,IF(AG64=$I43,1,0))","v":0},{"$f":"IF(AH64=AG64,0,IF(AH64=$I43,1,0))","v":0},{"$f":"IF(AI64=AH64,0,IF(AI64=$I43,1,0))","v":0},{"$f":"IF(AJ64=AI64,0,IF(AJ64=$I43,1,0))","v":0},null,{"$f":"IF(AL64=AJ64,0,IF(AL64=$I43,1,0))","v":0},{"$f":"IF(AM64=AL64,0,IF(AM64=$I43,1,0))","v":0},{"$f":"IF(AN64=AM64,0,IF(AN64=$I43,1,0))","v":0},{"$f":"IF(AO64=AN64,0,IF(AO64=$I43,1,0))","v":0},{"$f":"IF(AP64=AO64,0,IF(AP64=$I43,1,0))","v":0},{"$f":"IF(AQ64=AP64,0,IF(AQ64=$I43,1,0))","v":0},{"$f":"IF(AR64=AQ64,0,IF(AR64=$I43,1,0))","v":0},{"$f":"IF(AS64=AR64,0,IF(AS64=$I43,1,0))","v":0},{"$f":"IF(AT64=AS64,0,IF(AT64=$I43,1,0))","v":0},{"$f":"IF(AU64=AT64,0,IF(AU64=$I43,1,0))","v":0},{"$f":"IF(AV64=AU64,0,IF(AV64=$I43,1,0))","v":0},{"$f":"IF(AW64=AV64,0,IF(AW64=$I43,1,0))","v":0},null,{"$f":"IF(AY64=AW64,0,IF(AY64=$I43,1,0))","v":0},{"$f":"IF(AZ64=AY64,0,IF(AZ64=$I43,1,0))","v":0},{"$f":"IF(BA64=AZ64,0,IF(BA64=$I43,1,0))","v":0},{"$f":"IF(BB64=BA64,0,IF(BB64=$I43,1,0))","v":0},{"$f":"IF(BC64=BB64,0,IF(BC64=$I43,1,0))","v":0},{"$f":"IF(BD64=BC64,0,IF(BD64=$I43,1,0))","v":0},{"$f":"IF(BE64=BD64,0,IF(BE64=$I43,1,0))","v":0},{"$f":"IF(BF64=BE64,0,IF(BF64=$I43,1,0))","v":0},{"$f":"IF(BG64=BF64,0,IF(BG64=$I43,1,0))","v":0},{"$f":"IF(BH64=BG64,0,IF(BH64=$I43,1,0))","v":0},{"$f":"IF(BI64=BH64,0,IF(BI64=$I43,1,0))","v":0},{"$f":"IF(BJ64=BI64,0,IF(BJ64=$I43,1,0))","v":0},null,{"$f":"IF(BL64=BJ64,0,IF(BL64=$I43,1,0))","v":0},{"$f":"IF(BM64=BL64,0,IF(BM64=$I43,1,0))","v":0},{"$f":"IF(BN64=BM64,0,IF(BN64=$I43,1,0))","v":0},{"$f":"IF(BO64=BN64,0,IF(BO64=$I43,1,0))","v":0},{"$f":"IF(BP64=BO64,0,IF(BP64=$I43,1,0))","v":0},{"$f":"IF(BQ64=BP64,0,IF(BQ64=$I43,1,0))","v":0},{"$f":"IF(BR64=BQ64,0,IF(BR64=$I43,1,0))","v":0},{"$f":"IF(BS64=BR64,0,IF(BS64=$I43,1,0))","v":0},{"$f":"IF(BT64=BS64,0,IF(BT64=$I43,1,0))","v":0},{"$f":"IF(BU64=BT64,0,IF(BU64=$I43,1,0))","v":0},{"$f":"IF(BV64=BU64,0,IF(BV64=$I43,1,0))","v":0},{"$f":"IF(BW64=BV64,0,IF(BW64=$I43,1,0))","v":0},null,{"$f":"IF(BY64=BW64,0,IF(BY64=$I43,1,0))","v":0},{"$f":"IF(BZ64=BY64,0,IF(BZ64=$I43,1,0))","v":0},{"$f":"IF(CA64=BZ64,0,IF(CA64=$I43,1,0))","v":0},{"$f":"IF(CB64=CA64,0,IF(CB64=$I43,1,0))","v":0},{"$f":"IF(CC64=CB64,0,IF(CC64=$I43,1,0))","v":0},{"$f":"IF(CD64=CC64,0,IF(CD64=$I43,1,0))","v":0},{"$f":"IF(CE64=CD64,0,IF(CE64=$I43,1,0))","v":0},{"$f":"IF(CF64=CE64,0,IF(CF64=$I43,1,0))","v":0},{"$f":"IF(CG64=CF64,0,IF(CG64=$I43,1,0))","v":0},{"$f":"IF(CH64=CG64,0,IF(CH64=$I43,1,0))","v":0},{"$f":"IF(CI64=CH64,0,IF(CI64=$I43,1,0))","v":0},{"$f":"IF(CJ64=CI64,0,IF(CJ64=$I43,1,0))","v":0},null,{"$f":"IF(CL64=CJ64,0,IF(CL64=$I43,1,0))","v":0},{"$f":"IF(CM64=CL64,0,IF(CM64=$I43,1,0))","v":0},{"$f":"IF(CN64=CM64,0,IF(CN64=$I43,1,0))","v":0},{"$f":"IF(CO64=CN64,0,IF(CO64=$I43,1,0))","v":0},{"$f":"IF(CP64=CO64,0,IF(CP64=$I43,1,0))","v":0},{"$f":"IF(CQ64=CP64,0,IF(CQ64=$I43,1,0))","v":0},{"$f":"IF(CR64=CQ64,0,IF(CR64=$I43,1,0))","v":0},{"$f":"IF(CS64=CR64,0,IF(CS64=$I43,1,0))","v":0},{"$f":"IF(CT64=CS64,0,IF(CT64=$I43,1,0))","v":0},{"$f":"IF(CU64=CT64,0,IF(CU64=$I43,1,0))","v":0},{"$f":"IF(CV64=CU64,0,IF(CV64=$I43,1,0))","v":0},{"$f":"IF(CW64=CV64,0,IF(CW64=$I43,1,0))","v":0},null,{"$f":"IF(CY64=CW64,0,IF(CY64=$I43,1,0))","v":0},{"$f":"IF(CZ64=CY64,0,IF(CZ64=$I43,1,0))","v":0},{"$f":"IF(DA64=CZ64,0,IF(DA64=$I43,1,0))","v":0},{"$f":"IF(DB64=DA64,0,IF(DB64=$I43,1,0))","v":0},{"$f":"IF(DC64=DB64,0,IF(DC64=$I43,1,0))","v":0},{"$f":"IF(DD64=DC64,0,IF(DD64=$I43,1,0))","v":0},{"$f":"IF(DE64=DD64,0,IF(DE64=$I43,1,0))","v":0},{"$f":"IF(DF64=DE64,0,IF(DF64=$I43,1,0))","v":0},{"$f":"IF(DG64=DF64,0,IF(DG64=$I43,1,0))","v":0},{"$f":"IF(DH64=DG64,0,IF(DH64=$I43,1,0))","v":0},{"$f":"IF(DI64=DH64,0,IF(DI64=$I43,1,0))","v":0},{"$f":"IF(DJ64=DI64,0,IF(DJ64=$I43,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":67}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H43,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":68}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT63,Y$5+25-(12/$G61),4)&\":\"&ADDRESS($DT63,Y$5+24,4)))/(12/$G61)*Y65","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT63,AL$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,AL$3+24,4)))/(12/$G61)*AL65","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT63,AN$5+25-(12/$G61),4)&\":\"&ADDRESS($DT63,AN$5+24,4)))/(12/$G61)*AN65","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT63,AY$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,AY$3+24,4)))/(12/$G61)*AY65","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT63,AZ$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,AZ$3+24,4)))/(12/$G61)*AZ65","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT63,BA$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,BA$3+24,4)))/(12/$G61)*BA65","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT63,BL$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,BL$3+24,4)))/(12/$G61)*BL65","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT63,BM$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,BM$3+24,4)))/(12/$G61)*BM65","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT63,BN$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,BN$3+24,4)))/(12/$G61)*BN65","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT63,BY$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,BY$3+24,4)))/(12/$G61)*BY65","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT63,BZ$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,BZ$3+24,4)))/(12/$G61)*BZ65","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT63,CA$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,CA$3+24,4)))/(12/$G61)*CA65","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT63,CL$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,CL$3+24,4)))/(12/$G61)*CL65","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT63,CM$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,CM$3+24,4)))/(12/$G61)*CM65","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT63,CN$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,CN$3+24,4)))/(12/$G61)*CN65","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT63,CY$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,CY$3+24,4)))/(12/$G61)*CY65","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT63,CZ$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,CZ$3+24,4)))/(12/$G61)*CZ65","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT63,DA$3+25-(12/$G61),4)&\":\"&ADDRESS($DT63,DA$3+24,4)))/(12/$G61)*DA65","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":69}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y69","v":0},{"$f":"IF(SUM($Y70:Y70)>1,ROUNDUP(Z69,0),Z69)","v":0},{"$f":"IF(SUM($Y70:Z70)>1,ROUNDUP(AA69,0),AA69)","v":1},{"$f":"IF(SUM($Y70:AA70)>1,ROUNDUP(AB69,0),AB69)","v":0},{"$f":"IF(SUM($Y70:AB70)>1,ROUNDUP(AC69,0),AC69)","v":0},{"$f":"IF(SUM($Y70:AC70)>1,ROUNDUP(AD69,0),AD69)","v":1},{"$f":"IF(SUM($Y70:AD70)>1,ROUNDUP(AE69,0),AE69)","v":0},{"$f":"IF(SUM($Y70:AE70)>1,ROUNDUP(AF69,0),AF69)","v":0},{"$f":"IF(SUM($Y70:AF70)>1,ROUNDUP(AG69,0),AG69)","v":1},{"$f":"IF(SUM($Y70:AG70)>1,ROUNDUP(AH69,0),AH69)","v":0},{"$f":"IF(SUM($Y70:AH70)>1,ROUNDUP(AI69,0),AI69)","v":0},{"$f":"IF(SUM($Y70:AI70)>1,ROUNDUP(AJ69,0),AJ69)","v":1},null,{"$f":"IF(SUM($Y70:AK70)>1,ROUNDUP(AL69,0),AL69)","v":0},{"$f":"IF(SUM($Y70:AL70)>1,ROUNDUP(AM69,0),AM69)","v":0},{"$f":"IF(SUM($Y70:AM70)>1,ROUNDUP(AN69,0),AN69)","v":1},{"$f":"IF(SUM($Y70:AN70)>1,ROUNDUP(AO69,0),AO69)","v":0},{"$f":"IF(SUM($Y70:AO70)>1,ROUNDUP(AP69,0),AP69)","v":0},{"$f":"IF(SUM($Y70:AP70)>1,ROUNDUP(AQ69,0),AQ69)","v":1},{"$f":"IF(SUM($Y70:AQ70)>1,ROUNDUP(AR69,0),AR69)","v":0},{"$f":"IF(SUM($Y70:AR70)>1,ROUNDUP(AS69,0),AS69)","v":0},{"$f":"IF(SUM($Y70:AS70)>1,ROUNDUP(AT69,0),AT69)","v":1},{"$f":"IF(SUM($Y70:AT70)>1,ROUNDUP(AU69,0),AU69)","v":0},{"$f":"IF(SUM($Y70:AU70)>1,ROUNDUP(AV69,0),AV69)","v":0},{"$f":"IF(SUM($Y70:AV70)>1,ROUNDUP(AW69,0),AW69)","v":1},null,{"$f":"IF(SUM($Y70:AX70)>1,ROUNDUP(AY69,0),AY69)","v":0},{"$f":"IF(SUM($Y70:AY70)>1,ROUNDUP(AZ69,0),AZ69)","v":0},{"$f":"IF(SUM($Y70:AZ70)>1,ROUNDUP(BA69,0),BA69)","v":1},{"$f":"IF(SUM($Y70:BA70)>1,ROUNDUP(BB69,0),BB69)","v":0},{"$f":"IF(SUM($Y70:BB70)>1,ROUNDUP(BC69,0),BC69)","v":0},{"$f":"IF(SUM($Y70:BC70)>1,ROUNDUP(BD69,0),BD69)","v":1},{"$f":"IF(SUM($Y70:BD70)>1,ROUNDUP(BE69,0),BE69)","v":0},{"$f":"IF(SUM($Y70:BE70)>1,ROUNDUP(BF69,0),BF69)","v":0},{"$f":"IF(SUM($Y70:BF70)>1,ROUNDUP(BG69,0),BG69)","v":1},{"$f":"IF(SUM($Y70:BG70)>1,ROUNDUP(BH69,0),BH69)","v":0},{"$f":"IF(SUM($Y70:BH70)>1,ROUNDUP(BI69,0),BI69)","v":0},{"$f":"IF(SUM($Y70:BI70)>1,ROUNDUP(BJ69,0),BJ69)","v":1},null,{"$f":"IF(SUM($Y70:BK70)>1,ROUNDUP(BL69,0),BL69)","v":0},{"$f":"IF(SUM($Y70:BL70)>1,ROUNDUP(BM69,0),BM69)","v":0},{"$f":"IF(SUM($Y70:BM70)>1,ROUNDUP(BN69,0),BN69)","v":1},{"$f":"IF(SUM($Y70:BN70)>1,ROUNDUP(BO69,0),BO69)","v":0},{"$f":"IF(SUM($Y70:BO70)>1,ROUNDUP(BP69,0),BP69)","v":0},{"$f":"IF(SUM($Y70:BP70)>1,ROUNDUP(BQ69,0),BQ69)","v":1},{"$f":"IF(SUM($Y70:BQ70)>1,ROUNDUP(BR69,0),BR69)","v":0},{"$f":"IF(SUM($Y70:BR70)>1,ROUNDUP(BS69,0),BS69)","v":0},{"$f":"IF(SUM($Y70:BS70)>1,ROUNDUP(BT69,0),BT69)","v":1},{"$f":"IF(SUM($Y70:BT70)>1,ROUNDUP(BU69,0),BU69)","v":0},{"$f":"IF(SUM($Y70:BU70)>1,ROUNDUP(BV69,0),BV69)","v":0},{"$f":"IF(SUM($Y70:BV70)>1,ROUNDUP(BW69,0),BW69)","v":1},null,{"$f":"IF(SUM($Y70:BX70)>1,ROUNDUP(BY69,0),BY69)","v":0},{"$f":"IF(SUM($Y70:BY70)>1,ROUNDUP(BZ69,0),BZ69)","v":0},{"$f":"IF(SUM($Y70:BZ70)>1,ROUNDUP(CA69,0),CA69)","v":1},{"$f":"IF(SUM($Y70:CA70)>1,ROUNDUP(CB69,0),CB69)","v":0},{"$f":"IF(SUM($Y70:CB70)>1,ROUNDUP(CC69,0),CC69)","v":0},{"$f":"IF(SUM($Y70:CC70)>1,ROUNDUP(CD69,0),CD69)","v":1},{"$f":"IF(SUM($Y70:CD70)>1,ROUNDUP(CE69,0),CE69)","v":0},{"$f":"IF(SUM($Y70:CE70)>1,ROUNDUP(CF69,0),CF69)","v":0},{"$f":"IF(SUM($Y70:CF70)>1,ROUNDUP(CG69,0),CG69)","v":1},{"$f":"IF(SUM($Y70:CG70)>1,ROUNDUP(CH69,0),CH69)","v":0},{"$f":"IF(SUM($Y70:CH70)>1,ROUNDUP(CI69,0),CI69)","v":0},{"$f":"IF(SUM($Y70:CI70)>1,ROUNDUP(CJ69,0),CJ69)","v":1},null,{"$f":"IF(SUM($Y70:CK70)>1,ROUNDUP(CL69,0),CL69)","v":0},{"$f":"IF(SUM($Y70:CL70)>1,ROUNDUP(CM69,0),CM69)","v":0},{"$f":"IF(SUM($Y70:CM70)>1,ROUNDUP(CN69,0),CN69)","v":1},{"$f":"IF(SUM($Y70:CN70)>1,ROUNDUP(CO69,0),CO69)","v":0},{"$f":"IF(SUM($Y70:CO70)>1,ROUNDUP(CP69,0),CP69)","v":0},{"$f":"IF(SUM($Y70:CP70)>1,ROUNDUP(CQ69,0),CQ69)","v":1},{"$f":"IF(SUM($Y70:CQ70)>1,ROUNDUP(CR69,0),CR69)","v":0},{"$f":"IF(SUM($Y70:CR70)>1,ROUNDUP(CS69,0),CS69)","v":0},{"$f":"IF(SUM($Y70:CS70)>1,ROUNDUP(CT69,0),CT69)","v":1},{"$f":"IF(SUM($Y70:CT70)>1,ROUNDUP(CU69,0),CU69)","v":0},{"$f":"IF(SUM($Y70:CU70)>1,ROUNDUP(CV69,0),CV69)","v":0},{"$f":"IF(SUM($Y70:CV70)>1,ROUNDUP(CW69,0),CW69)","v":1},null,{"$f":"IF(SUM($Y70:CX70)>1,ROUNDUP(CY69,0),CY69)","v":0},{"$f":"IF(SUM($Y70:CY70)>1,ROUNDUP(CZ69,0),CZ69)","v":0},{"$f":"IF(SUM($Y70:CZ70)>1,ROUNDUP(DA69,0),DA69)","v":1},{"$f":"IF(SUM($Y70:DA70)>1,ROUNDUP(DB69,0),DB69)","v":0},{"$f":"IF(SUM($Y70:DB70)>1,ROUNDUP(DC69,0),DC69)","v":0},{"$f":"IF(SUM($Y70:DC70)>1,ROUNDUP(DD69,0),DD69)","v":1},{"$f":"IF(SUM($Y70:DD70)>1,ROUNDUP(DE69,0),DE69)","v":0},{"$f":"IF(SUM($Y70:DE70)>1,ROUNDUP(DF69,0),DF69)","v":0},{"$f":"IF(SUM($Y70:DF70)>1,ROUNDUP(DG69,0),DG69)","v":1},{"$f":"IF(SUM($Y70:DG70)>1,ROUNDUP(DH69,0),DH69)","v":0},{"$f":"IF(SUM($Y70:DH70)>1,ROUNDUP(DI69,0),DI69)","v":0},{"$f":"IF(SUM($Y70:DI70)>1,ROUNDUP(DJ69,0),DJ69)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":70}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X47<1,0,PMT(Y60/$G61,$I43-X64,X47)*Y69)","v":0},{"$f":"IF(Y47<1,0,PMT(Z60/$G61,$I43-Y64,Y47)*Z69)","v":0},{"$f":"IF(Z47<1,0,PMT(AA60/$G61,$I43-Z64,Z47)*AA69)","v":0},{"$f":"IF(AA47<1,0,PMT(AB60/$G61,$I43-AA64,AA47)*AB69)","v":0},{"$f":"IF(AB47<1,0,PMT(AC60/$G61,$I43-AB64,AB47)*AC69)","v":0},{"$f":"IF(AC47<1,0,PMT(AD60/$G61,$I43-AC64,AC47)*AD69)","v":0},{"$f":"IF(AD47<1,0,PMT(AE60/$G61,$I43-AD64,AD47)*AE69)","v":0},{"$f":"IF(AE47<1,0,PMT(AF60/$G61,$I43-AE64,AE47)*AF69)","v":0},{"$f":"IF(AF47<1,0,PMT(AG60/$G61,$I43-AF64,AF47)*AG69)","v":0},{"$f":"IF(AG47<1,0,PMT(AH60/$G61,$I43-AG64,AG47)*AH69)","v":0},{"$f":"IF(AH47<1,0,PMT(AI60/$G61,$I43-AH64,AH47)*AI69)","v":0},{"$f":"IF(AI47<1,0,PMT(AJ60/$G61,$I43-AI64,AI47)*AJ69)","v":0},null,{"$f":"IF(AJ47<1,0,PMT(AL60/$G61,$I43-AJ64,AJ47)*AL69)","v":0},{"$f":"IF(AL47<1,0,PMT(AM60/$G61,$I43-AL64,AL47)*AM69)","v":0},{"$f":"IF(AM47<1,0,PMT(AN60/$G61,$I43-AM64,AM47)*AN69)","v":0},{"$f":"IF(AN47<1,0,PMT(AO60/$G61,$I43-AN64,AN47)*AO69)","v":0},{"$f":"IF(AO47<1,0,PMT(AP60/$G61,$I43-AO64,AO47)*AP69)","v":0},{"$f":"IF(AP47<1,0,PMT(AQ60/$G61,$I43-AP64,AP47)*AQ69)","v":0},{"$f":"IF(AQ47<1,0,PMT(AR60/$G61,$I43-AQ64,AQ47)*AR69)","v":0},{"$f":"IF(AR47<1,0,PMT(AS60/$G61,$I43-AR64,AR47)*AS69)","v":0},{"$f":"IF(AS47<1,0,PMT(AT60/$G61,$I43-AS64,AS47)*AT69)","v":0},{"$f":"IF(AT47<1,0,PMT(AU60/$G61,$I43-AT64,AT47)*AU69)","v":0},{"$f":"IF(AU47<1,0,PMT(AV60/$G61,$I43-AU64,AU47)*AV69)","v":0},{"$f":"IF(AV47<1,0,PMT(AW60/$G61,$I43-AV64,AV47)*AW69)","v":0},null,{"$f":"IF(AW47<1,0,PMT(AY60/$G61,$I43-AW64,AW47)*AY69)","v":0},{"$f":"IF(AY47<1,0,PMT(AZ60/$G61,$I43-AY64,AY47)*AZ69)","v":0},{"$f":"IF(AZ47<1,0,PMT(BA60/$G61,$I43-AZ64,AZ47)*BA69)","v":0},{"$f":"IF(BA47<1,0,PMT(BB60/$G61,$I43-BA64,BA47)*BB69)","v":0},{"$f":"IF(BB47<1,0,PMT(BC60/$G61,$I43-BB64,BB47)*BC69)","v":0},{"$f":"IF(BC47<1,0,PMT(BD60/$G61,$I43-BC64,BC47)*BD69)","v":0},{"$f":"IF(BD47<1,0,PMT(BE60/$G61,$I43-BD64,BD47)*BE69)","v":0},{"$f":"IF(BE47<1,0,PMT(BF60/$G61,$I43-BE64,BE47)*BF69)","v":0},{"$f":"IF(BF47<1,0,PMT(BG60/$G61,$I43-BF64,BF47)*BG69)","v":0},{"$f":"IF(BG47<1,0,PMT(BH60/$G61,$I43-BG64,BG47)*BH69)","v":0},{"$f":"IF(BH47<1,0,PMT(BI60/$G61,$I43-BH64,BH47)*BI69)","v":0},{"$f":"IF(BI47<1,0,PMT(BJ60/$G61,$I43-BI64,BI47)*BJ69)","v":0},null,{"$f":"IF(BJ47<1,0,PMT(BL60/$G61,$I43-BJ64,BJ47)*BL69)","v":0},{"$f":"IF(BL47<1,0,PMT(BM60/$G61,$I43-BL64,BL47)*BM69)","v":0},{"$f":"IF(BM47<1,0,PMT(BN60/$G61,$I43-BM64,BM47)*BN69)","v":0},{"$f":"IF(BN47<1,0,PMT(BO60/$G61,$I43-BN64,BN47)*BO69)","v":0},{"$f":"IF(BO47<1,0,PMT(BP60/$G61,$I43-BO64,BO47)*BP69)","v":0},{"$f":"IF(BP47<1,0,PMT(BQ60/$G61,$I43-BP64,BP47)*BQ69)","v":0},{"$f":"IF(BQ47<1,0,PMT(BR60/$G61,$I43-BQ64,BQ47)*BR69)","v":0},{"$f":"IF(BR47<1,0,PMT(BS60/$G61,$I43-BR64,BR47)*BS69)","v":0},{"$f":"IF(BS47<1,0,PMT(BT60/$G61,$I43-BS64,BS47)*BT69)","v":0},{"$f":"IF(BT47<1,0,PMT(BU60/$G61,$I43-BT64,BT47)*BU69)","v":0},{"$f":"IF(BU47<1,0,PMT(BV60/$G61,$I43-BU64,BU47)*BV69)","v":0},{"$f":"IF(BV47<1,0,PMT(BW60/$G61,$I43-BV64,BV47)*BW69)","v":0},null,{"$f":"IF(BW47<1,0,PMT(BY60/$G61,$I43-BW64,BW47)*BY69)","v":0},{"$f":"IF(BY47<1,0,PMT(BZ60/$G61,$I43-BY64,BY47)*BZ69)","v":0},{"$f":"IF(BZ47<1,0,PMT(CA60/$G61,$I43-BZ64,BZ47)*CA69)","v":0},{"$f":"IF(CA47<1,0,PMT(CB60/$G61,$I43-CA64,CA47)*CB69)","v":0},{"$f":"IF(CB47<1,0,PMT(CC60/$G61,$I43-CB64,CB47)*CC69)","v":0},{"$f":"IF(CC47<1,0,PMT(CD60/$G61,$I43-CC64,CC47)*CD69)","v":0},{"$f":"IF(CD47<1,0,PMT(CE60/$G61,$I43-CD64,CD47)*CE69)","v":0},{"$f":"IF(CE47<1,0,PMT(CF60/$G61,$I43-CE64,CE47)*CF69)","v":0},{"$f":"IF(CF47<1,0,PMT(CG60/$G61,$I43-CF64,CF47)*CG69)","v":0},{"$f":"IF(CG47<1,0,PMT(CH60/$G61,$I43-CG64,CG47)*CH69)","v":0},{"$f":"IF(CH47<1,0,PMT(CI60/$G61,$I43-CH64,CH47)*CI69)","v":0},{"$f":"IF(CI47<1,0,PMT(CJ60/$G61,$I43-CI64,CI47)*CJ69)","v":0},null,{"$f":"IF(CJ47<1,0,PMT(CL60/$G61,$I43-CJ64,CJ47)*CL69)","v":0},{"$f":"IF(CL47<1,0,PMT(CM60/$G61,$I43-CL64,CL47)*CM69)","v":0},{"$f":"IF(CM47<1,0,PMT(CN60/$G61,$I43-CM64,CM47)*CN69)","v":0},{"$f":"IF(CN47<1,0,PMT(CO60/$G61,$I43-CN64,CN47)*CO69)","v":0},{"$f":"IF(CO47<1,0,PMT(CP60/$G61,$I43-CO64,CO47)*CP69)","v":0},{"$f":"IF(CP47<1,0,PMT(CQ60/$G61,$I43-CP64,CP47)*CQ69)","v":0},{"$f":"IF(CQ47<1,0,PMT(CR60/$G61,$I43-CQ64,CQ47)*CR69)","v":0},{"$f":"IF(CR47<1,0,PMT(CS60/$G61,$I43-CR64,CR47)*CS69)","v":0},{"$f":"IF(CS47<1,0,PMT(CT60/$G61,$I43-CS64,CS47)*CT69)","v":0},{"$f":"IF(CT47<1,0,PMT(CU60/$G61,$I43-CT64,CT47)*CU69)","v":0},{"$f":"IF(CU47<1,0,PMT(CV60/$G61,$I43-CU64,CU47)*CV69)","v":0},{"$f":"IF(CV47<1,0,PMT(CW60/$G61,$I43-CV64,CV47)*CW69)","v":0},null,{"$f":"IF(CW47<1,0,PMT(CY60/$G61,$I43-CW64,CW47)*CY69)","v":0},{"$f":"IF(CY47<1,0,PMT(CZ60/$G61,$I43-CY64,CY47)*CZ69)","v":0},{"$f":"IF(CZ47<1,0,PMT(DA60/$G61,$I43-CZ64,CZ47)*DA69)","v":0},{"$f":"IF(DA47<1,0,PMT(DB60/$G61,$I43-DA64,DA47)*DB69)","v":0},{"$f":"IF(DB47<1,0,PMT(DC60/$G61,$I43-DB64,DB47)*DC69)","v":0},{"$f":"IF(DC47<1,0,PMT(DD60/$G61,$I43-DC64,DC47)*DD69)","v":0},{"$f":"IF(DD47<1,0,PMT(DE60/$G61,$I43-DD64,DD47)*DE69)","v":0},{"$f":"IF(DE47<1,0,PMT(DF60/$G61,$I43-DE64,DE47)*DF69)","v":0},{"$f":"IF(DF47<1,0,PMT(DG60/$G61,$I43-DF64,DF47)*DG69)","v":0},{"$f":"IF(DG47<1,0,PMT(DH60/$G61,$I43-DG64,DG47)*DH69)","v":0},{"$f":"IF(DH47<1,0,PMT(DI60/$G61,$I43-DH64,DH47)*DI69)","v":0},{"$f":"IF(DI47<1,0,PMT(DJ60/$G61,$I43-DI64,DI47)*DJ69)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":71}]
[{"$f":"IF(J72=0,1,0)","v":1},{"$f":"\"A\"&C72","v":"A3"},{"$f":"+C43+1","v":3},null,{"$f":"\"Lån \"&C72","v":"Lån 3"},"Realkreditlån","Fast","DKK",120,0,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y89:AJ89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL89:AW89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY89:BJ89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL89:BW89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY89:CJ89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL89:CW89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY89:DJ89)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":72}]
[{"$f":"A72","v":1},{"$f":"\"B\"&C72","v":"B3"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y91=1,X76*-Y89/$G90*SUM(Y98:AJ98),X76*-Y89/$G90*Y98)","v":0},{"$f":"IF(Z91=1,Y76*-Z89/$G90*SUM(Z98:AL98),Y76*-Z89/$G90*Z98)","v":0},{"$f":"IF(AA91=1,Z76*-AA89/$G90*SUM(AA98:AM98),Z76*-AA89/$G90*AA98)","v":0},{"$f":"IF(AB91=1,AA76*-AB89/$G90*SUM(AB98:AN98),AA76*-AB89/$G90*AB98)","v":0},{"$f":"IF(AC91=1,AB76*-AC89/$G90*SUM(AC98:AO98),AB76*-AC89/$G90*AC98)","v":0},{"$f":"IF(AD91=1,AC76*-AD89/$G90*SUM(AD98:AP98),AC76*-AD89/$G90*AD98)","v":0},{"$f":"IF(AE91=1,AD76*-AE89/$G90*SUM(AE98:AQ98),AD76*-AE89/$G90*AE98)","v":0},{"$f":"IF(AF91=1,AE76*-AF89/$G90*SUM(AF98:AR98),AE76*-AF89/$G90*AF98)","v":0},{"$f":"IF(AG91=1,AF76*-AG89/$G90*SUM(AG98:AS98),AF76*-AG89/$G90*AG98)","v":0},{"$f":"IF(AH91=1,AG76*-AH89/$G90*SUM(AH98:AT98),AG76*-AH89/$G90*AH98)","v":0},{"$f":"IF(AI91=1,AH76*-AI89/$G90*SUM(AI98:AU98),AH76*-AI89/$G90*AI98)","v":0},{"$f":"IF(AJ91=1,AI76*-AJ89/$G90*SUM(AJ98:AV98),AI76*-AJ89/$G90*AJ98)","v":0},{"$f":"SUM(Y73:AJ73)","v":0},{"$f":"IF(AL91=1,AJ76*-AL89/$G90*SUM(AL98:AW98),AJ76*-AL89/$G90*AL98)","v":0},{"$f":"IF(AM91=1,AL76*-AM89/$G90*SUM(AM98:AZ98),AL76*-AM89/$G90*AM98)","v":0},{"$f":"IF(AN91=1,AM76*-AN89/$G90*SUM(AN98:BA98),AM76*-AN89/$G90*AN98)","v":0},{"$f":"IF(AO91=1,AN76*-AO89/$G90*SUM(AO98:BB98),AN76*-AO89/$G90*AO98)","v":0},{"$f":"IF(AP91=1,AO76*-AP89/$G90*SUM(AP98:BC98),AO76*-AP89/$G90*AP98)","v":0},{"$f":"IF(AQ91=1,AP76*-AQ89/$G90*SUM(AQ98:BD98),AP76*-AQ89/$G90*AQ98)","v":0},{"$f":"IF(AR91=1,AQ76*-AR89/$G90*SUM(AR98:BE98),AQ76*-AR89/$G90*AR98)","v":0},{"$f":"IF(AS91=1,AR76*-AS89/$G90*SUM(AS98:BF98),AR76*-AS89/$G90*AS98)","v":0},{"$f":"IF(AT91=1,AS76*-AT89/$G90*SUM(AT98:BG98),AS76*-AT89/$G90*AT98)","v":0},{"$f":"IF(AU91=1,AT76*-AU89/$G90*SUM(AU98:BH98),AT76*-AU89/$G90*AU98)","v":0},{"$f":"IF(AV91=1,AU76*-AV89/$G90*SUM(AV98:BI98),AU76*-AV89/$G90*AV98)","v":0},{"$f":"IF(AW91=1,AV76*-AW89/$G90*SUM(AW98:BJ98),AV76*-AW89/$G90*AW98)","v":0},{"$f":"SUM(AL73:AW73)","v":0},{"$f":"IF(AY91=1,AW76*-AY89/$G90*SUM(AY98:BJ98),AW76*-AY89/$G90*AY98)","v":0},{"$f":"IF(AZ91=1,AY76*-AZ89/$G90*SUM(AZ98:BM98),AY76*-AZ89/$G90*AZ98)","v":0},{"$f":"IF(BA91=1,AZ76*-BA89/$G90*SUM(BA98:BN98),AZ76*-BA89/$G90*BA98)","v":0},{"$f":"IF(BB91=1,BA76*-BB89/$G90*SUM(BB98:BO98),BA76*-BB89/$G90*BB98)","v":0},{"$f":"IF(BC91=1,BB76*-BC89/$G90*SUM(BC98:BP98),BB76*-BC89/$G90*BC98)","v":0},{"$f":"IF(BD91=1,BC76*-BD89/$G90*SUM(BD98:BQ98),BC76*-BD89/$G90*BD98)","v":0},{"$f":"IF(BE91=1,BD76*-BE89/$G90*SUM(BE98:BR98),BD76*-BE89/$G90*BE98)","v":0},{"$f":"IF(BF91=1,BE76*-BF89/$G90*SUM(BF98:BS98),BE76*-BF89/$G90*BF98)","v":0},{"$f":"IF(BG91=1,BF76*-BG89/$G90*SUM(BG98:BT98),BF76*-BG89/$G90*BG98)","v":0},{"$f":"IF(BH91=1,BG76*-BH89/$G90*SUM(BH98:BU98),BG76*-BH89/$G90*BH98)","v":0},{"$f":"IF(BI91=1,BH76*-BI89/$G90*SUM(BI98:BV98),BH76*-BI89/$G90*BI98)","v":0},{"$f":"IF(BJ91=1,BI76*-BJ89/$G90*SUM(BJ98:BW98),BI76*-BJ89/$G90*BJ98)","v":0},{"$f":"SUM(AY73:BJ73)","v":0},{"$f":"IF(BL91=1,BJ76*-BL89/$G90*SUM(BL98:BW98),BJ76*-BL89/$G90*BL98)","v":0},{"$f":"IF(BM91=1,BL76*-BM89/$G90*SUM(BM98:BZ98),BL76*-BM89/$G90*BM98)","v":0},{"$f":"IF(BN91=1,BM76*-BN89/$G90*SUM(BN98:CA98),BM76*-BN89/$G90*BN98)","v":0},{"$f":"IF(BO91=1,BN76*-BO89/$G90*SUM(BO98:CB98),BN76*-BO89/$G90*BO98)","v":0},{"$f":"IF(BP91=1,BO76*-BP89/$G90*SUM(BP98:CC98),BO76*-BP89/$G90*BP98)","v":0},{"$f":"IF(BQ91=1,BP76*-BQ89/$G90*SUM(BQ98:CD98),BP76*-BQ89/$G90*BQ98)","v":0},{"$f":"IF(BR91=1,BQ76*-BR89/$G90*SUM(BR98:CE98),BQ76*-BR89/$G90*BR98)","v":0},{"$f":"IF(BS91=1,BR76*-BS89/$G90*SUM(BS98:CF98),BR76*-BS89/$G90*BS98)","v":0},{"$f":"IF(BT91=1,BS76*-BT89/$G90*SUM(BT98:CG98),BS76*-BT89/$G90*BT98)","v":0},{"$f":"IF(BU91=1,BT76*-BU89/$G90*SUM(BU98:CH98),BT76*-BU89/$G90*BU98)","v":0},{"$f":"IF(BV91=1,BU76*-BV89/$G90*SUM(BV98:CI98),BU76*-BV89/$G90*BV98)","v":0},{"$f":"IF(BW91=1,BV76*-BW89/$G90*SUM(BW98:CJ98),BV76*-BW89/$G90*BW98)","v":0},{"$f":"SUM(BL73:BW73)","v":0},{"$f":"IF(BY91=1,BW76*-BY89/$G90*SUM(BY98:CJ98),BW76*-BY89/$G90*BY98)","v":0},{"$f":"IF(BZ91=1,BY76*-BZ89/$G90*SUM(BZ98:CM98),BY76*-BZ89/$G90*BZ98)","v":0},{"$f":"IF(CA91=1,BZ76*-CA89/$G90*SUM(CA98:CN98),BZ76*-CA89/$G90*CA98)","v":0},{"$f":"IF(CB91=1,CA76*-CB89/$G90*SUM(CB98:CO98),CA76*-CB89/$G90*CB98)","v":0},{"$f":"IF(CC91=1,CB76*-CC89/$G90*SUM(CC98:CP98),CB76*-CC89/$G90*CC98)","v":0},{"$f":"IF(CD91=1,CC76*-CD89/$G90*SUM(CD98:CQ98),CC76*-CD89/$G90*CD98)","v":0},{"$f":"IF(CE91=1,CD76*-CE89/$G90*SUM(CE98:CR98),CD76*-CE89/$G90*CE98)","v":0},{"$f":"IF(CF91=1,CE76*-CF89/$G90*SUM(CF98:CS98),CE76*-CF89/$G90*CF98)","v":0},{"$f":"IF(CG91=1,CF76*-CG89/$G90*SUM(CG98:CT98),CF76*-CG89/$G90*CG98)","v":0},{"$f":"IF(CH91=1,CG76*-CH89/$G90*SUM(CH98:CU98),CG76*-CH89/$G90*CH98)","v":0},{"$f":"IF(CI91=1,CH76*-CI89/$G90*SUM(CI98:CV98),CH76*-CI89/$G90*CI98)","v":0},{"$f":"IF(CJ91=1,CI76*-CJ89/$G90*SUM(CJ98:CW98),CI76*-CJ89/$G90*CJ98)","v":0},{"$f":"SUM(BY73:CJ73)","v":0},{"$f":"IF(CL91=1,CJ76*-CL89/$G90*SUM(CL98:CW98),CJ76*-CL89/$G90*CL98)","v":0},{"$f":"IF(CM91=1,CL76*-CM89/$G90*SUM(CM98:CZ98),CL76*-CM89/$G90*CM98)","v":0},{"$f":"IF(CN91=1,CM76*-CN89/$G90*SUM(CN98:DA98),CM76*-CN89/$G90*CN98)","v":0},{"$f":"IF(CO91=1,CN76*-CO89/$G90*SUM(CO98:DB98),CN76*-CO89/$G90*CO98)","v":0},{"$f":"IF(CP91=1,CO76*-CP89/$G90*SUM(CP98:DC98),CO76*-CP89/$G90*CP98)","v":0},{"$f":"IF(CQ91=1,CP76*-CQ89/$G90*SUM(CQ98:DD98),CP76*-CQ89/$G90*CQ98)","v":0},{"$f":"IF(CR91=1,CQ76*-CR89/$G90*SUM(CR98:DE98),CQ76*-CR89/$G90*CR98)","v":0},{"$f":"IF(CS91=1,CR76*-CS89/$G90*SUM(CS98:DF98),CR76*-CS89/$G90*CS98)","v":0},{"$f":"IF(CT91=1,CS76*-CT89/$G90*SUM(CT98:DG98),CS76*-CT89/$G90*CT98)","v":0},{"$f":"IF(CU91=1,CT76*-CU89/$G90*SUM(CU98:DH98),CT76*-CU89/$G90*CU98)","v":0},{"$f":"IF(CV91=1,CU76*-CV89/$G90*SUM(CV98:DI98),CU76*-CV89/$G90*CV98)","v":0},{"$f":"IF(CW91=1,CV76*-CW89/$G90*SUM(CW98:DJ98),CV76*-CW89/$G90*CW98)","v":0},{"$f":"SUM(CL73:CW73)","v":0},{"$f":"IF(CY91=1,CW76*-CY89/$G90*SUM(CY98:DJ98),CW76*-CY89/$G90*CY98)","v":0},{"$f":"IF(CZ91=1,CY76*-CZ89/$G90*SUM(CZ98:DM98),CY76*-CZ89/$G90*CZ98)","v":0},{"$f":"IF(DA91=1,CZ76*-DA89/$G90*SUM(DA98:DN98),CZ76*-DA89/$G90*DA98)","v":0},{"$f":"IF(DB91=1,DA76*-DB89/$G90*SUM(DB98:DO98),DA76*-DB89/$G90*DB98)","v":0},{"$f":"IF(DC91=1,DB76*-DC89/$G90*SUM(DC98:DP98),DB76*-DC89/$G90*DC98)","v":0},{"$f":"IF(DD91=1,DC76*-DD89/$G90*SUM(DD98:DQ98),DC76*-DD89/$G90*DD98)","v":0},{"$f":"IF(DE91=1,DD76*-DE89/$G90*SUM(DE98:DR98),DD76*-DE89/$G90*DE98)","v":0},{"$f":"IF(DF91=1,DE76*-DF89/$G90*SUM(DF98:DS98),DE76*-DF89/$G90*DF98)","v":0},{"$f":"IF(DG91=1,DF76*-DG89/$G90*SUM(DG98:DT98),DF76*-DG89/$G90*DG98)","v":0},{"$f":"IF(DH91=1,DG76*-DH89/$G90*SUM(DH98:DU98),DG76*-DH89/$G90*DH98)","v":0},{"$f":"IF(DI91=1,DH76*-DI89/$G90*SUM(DI98:DU98),DH76*-DI89/$G90*DI98)","v":0},{"$f":"IF(DJ91=1,DI76*-DJ89/$G90*SUM(DJ98:DU98),DI76*-DJ89/$G90*DJ98)","v":0},{"$f":"SUM(CY73:DJ73)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":73}]
[{"$f":"A73","v":1},{"$f":"\"C\"&C72","v":"C3"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y91=1,X76*-$F75/$G90*SUM(Y98:AJ98),X76*-$F75/$G90*Y98)","v":0},{"$f":"IF(Z91=1,Y76*-$F75/$G90*SUM(Z98:AL98),Y76*-$F75/$G90*Z98)","v":0},{"$f":"IF(AA91=1,Z76*-$F75/$G90*SUM(AA98:AM98),Z76*-$F75/$G90*AA98)","v":0},{"$f":"IF(AB91=1,AA76*-$F75/$G90*SUM(AB98:AN98),AA76*-$F75/$G90*AB98)","v":0},{"$f":"IF(AC91=1,AB76*-$F75/$G90*SUM(AC98:AO98),AB76*-$F75/$G90*AC98)","v":0},{"$f":"IF(AD91=1,AC76*-$F75/$G90*SUM(AD98:AP98),AC76*-$F75/$G90*AD98)","v":0},{"$f":"IF(AE91=1,AD76*-$F75/$G90*SUM(AE98:AQ98),AD76*-$F75/$G90*AE98)","v":0},{"$f":"IF(AF91=1,AE76*-$F75/$G90*SUM(AF98:AR98),AE76*-$F75/$G90*AF98)","v":0},{"$f":"IF(AG91=1,AF76*-$F75/$G90*SUM(AG98:AS98),AF76*-$F75/$G90*AG98)","v":0},{"$f":"IF(AH91=1,AG76*-$F75/$G90*SUM(AH98:AT98),AG76*-$F75/$G90*AH98)","v":0},{"$f":"IF(AI91=1,AH76*-$F75/$G90*SUM(AI98:AU98),AH76*-$F75/$G90*AI98)","v":0},{"$f":"IF(AJ91=1,AI76*-$F75/$G90*SUM(AJ98:AV98),AI76*-$F75/$G90*AJ98)","v":0},{"$f":"SUM(Y74:AJ74)","v":0},{"$f":"IF(AL91=1,AJ76*-$F75/$G90*SUM(AL98:AW98),AJ76*-$F75/$G90*AL98)","v":0},{"$f":"IF(AM91=1,AL76*-$F75/$G90*SUM(AM98:AZ98),AL76*-$F75/$G90*AM98)","v":0},{"$f":"IF(AN91=1,AM76*-$F75/$G90*SUM(AN98:BA98),AM76*-$F75/$G90*AN98)","v":0},{"$f":"IF(AO91=1,AN76*-$F75/$G90*SUM(AO98:BB98),AN76*-$F75/$G90*AO98)","v":0},{"$f":"IF(AP91=1,AO76*-$F75/$G90*SUM(AP98:BC98),AO76*-$F75/$G90*AP98)","v":0},{"$f":"IF(AQ91=1,AP76*-$F75/$G90*SUM(AQ98:BD98),AP76*-$F75/$G90*AQ98)","v":0},{"$f":"IF(AR91=1,AQ76*-$F75/$G90*SUM(AR98:BE98),AQ76*-$F75/$G90*AR98)","v":0},{"$f":"IF(AS91=1,AR76*-$F75/$G90*SUM(AS98:BF98),AR76*-$F75/$G90*AS98)","v":0},{"$f":"IF(AT91=1,AS76*-$F75/$G90*SUM(AT98:BG98),AS76*-$F75/$G90*AT98)","v":0},{"$f":"IF(AU91=1,AT76*-$F75/$G90*SUM(AU98:BH98),AT76*-$F75/$G90*AU98)","v":0},{"$f":"IF(AV91=1,AU76*-$F75/$G90*SUM(AV98:BI98),AU76*-$F75/$G90*AV98)","v":0},{"$f":"IF(AW91=1,AV76*-$F75/$G90*SUM(AW98:BJ98),AV76*-$F75/$G90*AW98)","v":0},{"$f":"SUM(AL74:AW74)","v":0},{"$f":"IF(AY91=1,AW76*-$F75/$G90*SUM(AY98:BJ98),AW76*-$F75/$G90*AY98)","v":0},{"$f":"IF(AZ91=1,AY76*-$F75/$G90*SUM(AZ98:BM98),AY76*-$F75/$G90*AZ98)","v":0},{"$f":"IF(BA91=1,AZ76*-$F75/$G90*SUM(BA98:BN98),AZ76*-$F75/$G90*BA98)","v":0},{"$f":"IF(BB91=1,BA76*-$F75/$G90*SUM(BB98:BO98),BA76*-$F75/$G90*BB98)","v":0},{"$f":"IF(BC91=1,BB76*-$F75/$G90*SUM(BC98:BP98),BB76*-$F75/$G90*BC98)","v":0},{"$f":"IF(BD91=1,BC76*-$F75/$G90*SUM(BD98:BQ98),BC76*-$F75/$G90*BD98)","v":0},{"$f":"IF(BE91=1,BD76*-$F75/$G90*SUM(BE98:BR98),BD76*-$F75/$G90*BE98)","v":0},{"$f":"IF(BF91=1,BE76*-$F75/$G90*SUM(BF98:BS98),BE76*-$F75/$G90*BF98)","v":0},{"$f":"IF(BG91=1,BF76*-$F75/$G90*SUM(BG98:BT98),BF76*-$F75/$G90*BG98)","v":0},{"$f":"IF(BH91=1,BG76*-$F75/$G90*SUM(BH98:BU98),BG76*-$F75/$G90*BH98)","v":0},{"$f":"IF(BI91=1,BH76*-$F75/$G90*SUM(BI98:BV98),BH76*-$F75/$G90*BI98)","v":0},{"$f":"IF(BJ91=1,BI76*-$F75/$G90*SUM(BJ98:BW98),BI76*-$F75/$G90*BJ98)","v":0},{"$f":"SUM(AY74:BJ74)","v":0},{"$f":"IF(BL91=1,BJ76*-$F75/$G90*SUM(BL98:BW98),BJ76*-$F75/$G90*BL98)","v":0},{"$f":"IF(BM91=1,BL76*-$F75/$G90*SUM(BM98:BZ98),BL76*-$F75/$G90*BM98)","v":0},{"$f":"IF(BN91=1,BM76*-$F75/$G90*SUM(BN98:CA98),BM76*-$F75/$G90*BN98)","v":0},{"$f":"IF(BO91=1,BN76*-$F75/$G90*SUM(BO98:CB98),BN76*-$F75/$G90*BO98)","v":0},{"$f":"IF(BP91=1,BO76*-$F75/$G90*SUM(BP98:CC98),BO76*-$F75/$G90*BP98)","v":0},{"$f":"IF(BQ91=1,BP76*-$F75/$G90*SUM(BQ98:CD98),BP76*-$F75/$G90*BQ98)","v":0},{"$f":"IF(BR91=1,BQ76*-$F75/$G90*SUM(BR98:CE98),BQ76*-$F75/$G90*BR98)","v":0},{"$f":"IF(BS91=1,BR76*-$F75/$G90*SUM(BS98:CF98),BR76*-$F75/$G90*BS98)","v":0},{"$f":"IF(BT91=1,BS76*-$F75/$G90*SUM(BT98:CG98),BS76*-$F75/$G90*BT98)","v":0},{"$f":"IF(BU91=1,BT76*-$F75/$G90*SUM(BU98:CH98),BT76*-$F75/$G90*BU98)","v":0},{"$f":"IF(BV91=1,BU76*-$F75/$G90*SUM(BV98:CI98),BU76*-$F75/$G90*BV98)","v":0},{"$f":"IF(BW91=1,BV76*-$F75/$G90*SUM(BW98:CJ98),BV76*-$F75/$G90*BW98)","v":0},{"$f":"SUM(BL74:BW74)","v":0},{"$f":"IF(BY91=1,BW76*-$F75/$G90*SUM(BY98:CJ98),BW76*-$F75/$G90*BY98)","v":0},{"$f":"IF(BZ91=1,BY76*-$F75/$G90*SUM(BZ98:CM98),BY76*-$F75/$G90*BZ98)","v":0},{"$f":"IF(CA91=1,BZ76*-$F75/$G90*SUM(CA98:CN98),BZ76*-$F75/$G90*CA98)","v":0},{"$f":"IF(CB91=1,CA76*-$F75/$G90*SUM(CB98:CO98),CA76*-$F75/$G90*CB98)","v":0},{"$f":"IF(CC91=1,CB76*-$F75/$G90*SUM(CC98:CP98),CB76*-$F75/$G90*CC98)","v":0},{"$f":"IF(CD91=1,CC76*-$F75/$G90*SUM(CD98:CQ98),CC76*-$F75/$G90*CD98)","v":0},{"$f":"IF(CE91=1,CD76*-$F75/$G90*SUM(CE98:CR98),CD76*-$F75/$G90*CE98)","v":0},{"$f":"IF(CF91=1,CE76*-$F75/$G90*SUM(CF98:CS98),CE76*-$F75/$G90*CF98)","v":0},{"$f":"IF(CG91=1,CF76*-$F75/$G90*SUM(CG98:CT98),CF76*-$F75/$G90*CG98)","v":0},{"$f":"IF(CH91=1,CG76*-$F75/$G90*SUM(CH98:CU98),CG76*-$F75/$G90*CH98)","v":0},{"$f":"IF(CI91=1,CH76*-$F75/$G90*SUM(CI98:CV98),CH76*-$F75/$G90*CI98)","v":0},{"$f":"IF(CJ91=1,CI76*-$F75/$G90*SUM(CJ98:CW98),CI76*-$F75/$G90*CJ98)","v":0},{"$f":"SUM(BY74:CJ74)","v":0},{"$f":"IF(CL91=1,CJ76*-$F75/$G90*SUM(CL98:CW98),CJ76*-$F75/$G90*CL98)","v":0},{"$f":"IF(CM91=1,CL76*-$F75/$G90*SUM(CM98:CZ98),CL76*-$F75/$G90*CM98)","v":0},{"$f":"IF(CN91=1,CM76*-$F75/$G90*SUM(CN98:DA98),CM76*-$F75/$G90*CN98)","v":0},{"$f":"IF(CO91=1,CN76*-$F75/$G90*SUM(CO98:DB98),CN76*-$F75/$G90*CO98)","v":0},{"$f":"IF(CP91=1,CO76*-$F75/$G90*SUM(CP98:DC98),CO76*-$F75/$G90*CP98)","v":0},{"$f":"IF(CQ91=1,CP76*-$F75/$G90*SUM(CQ98:DD98),CP76*-$F75/$G90*CQ98)","v":0},{"$f":"IF(CR91=1,CQ76*-$F75/$G90*SUM(CR98:DE98),CQ76*-$F75/$G90*CR98)","v":0},{"$f":"IF(CS91=1,CR76*-$F75/$G90*SUM(CS98:DF98),CR76*-$F75/$G90*CS98)","v":0},{"$f":"IF(CT91=1,CS76*-$F75/$G90*SUM(CT98:DG98),CS76*-$F75/$G90*CT98)","v":0},{"$f":"IF(CU91=1,CT76*-$F75/$G90*SUM(CU98:DH98),CT76*-$F75/$G90*CU98)","v":0},{"$f":"IF(CV91=1,CU76*-$F75/$G90*SUM(CV98:DI98),CU76*-$F75/$G90*CV98)","v":0},{"$f":"IF(CW91=1,CV76*-$F75/$G90*SUM(CW98:DJ98),CV76*-$F75/$G90*CW98)","v":0},{"$f":"SUM(CL74:CW74)","v":0},{"$f":"IF(CY91=1,CW76*-$F75/$G90*SUM(CY98:DJ98),CW76*-$F75/$G90*CY98)","v":0},{"$f":"IF(CZ91=1,CY76*-$F75/$G90*SUM(CZ98:DM98),CY76*-$F75/$G90*CZ98)","v":0},{"$f":"IF(DA91=1,CZ76*-$F75/$G90*SUM(DA98:DN98),CZ76*-$F75/$G90*DA98)","v":0},{"$f":"IF(DB91=1,DA76*-$F75/$G90*SUM(DB98:DO98),DA76*-$F75/$G90*DB98)","v":0},{"$f":"IF(DC91=1,DB76*-$F75/$G90*SUM(DC98:DP98),DB76*-$F75/$G90*DC98)","v":0},{"$f":"IF(DD91=1,DC76*-$F75/$G90*SUM(DD98:DQ98),DC76*-$F75/$G90*DD98)","v":0},{"$f":"IF(DE91=1,DD76*-$F75/$G90*SUM(DE98:DR98),DD76*-$F75/$G90*DE98)","v":0},{"$f":"IF(DF91=1,DE76*-$F75/$G90*SUM(DF98:DS98),DE76*-$F75/$G90*DF98)","v":0},{"$f":"IF(DG91=1,DF76*-$F75/$G90*SUM(DG98:DT98),DF76*-$F75/$G90*DG98)","v":0},{"$f":"IF(DH91=1,DG76*-$F75/$G90*SUM(DH98:DU98),DG76*-$F75/$G90*DH98)","v":0},{"$f":"IF(DI91=1,DH76*-$F75/$G90*SUM(DI98:DU98),DH76*-$F75/$G90*DI98)","v":0},{"$f":"IF(DJ91=1,DI76*-$F75/$G90*SUM(DJ98:DU98),DI76*-$F75/$G90*DJ98)","v":0},{"$f":"SUM(CY74:DJ74)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":74}]
[1,{"$f":"\"D\"&C72","v":"D3"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y90=1,$J72,IF(Y91=1,-X76,IF(Y100<>0,IF($J75=\"Serielån\",$J72/$F91*-Y95*Y98,(Y100-Y73)*Y95),0)))","v":0},{"$f":"IF(Z90=1,$J72,IF(Z91=1,-Y76,IF(Z100<>0,IF($J75=\"Serielån\",$J72/$F91*-Z95*Z98,(Z100-Z73)*Z95),0)))","v":0},{"$f":"IF(AA90=1,$J72,IF(AA91=1,-Z76,IF(AA100<>0,IF($J75=\"Serielån\",$J72/$F91*-AA95*AA98,(AA100-AA73)*AA95),0)))","v":0},{"$f":"IF(AB90=1,$J72,IF(AB91=1,-AA76,IF(AB100<>0,IF($J75=\"Serielån\",$J72/$F91*-AB95*AB98,(AB100-AB73)*AB95),0)))","v":0},{"$f":"IF(AC90=1,$J72,IF(AC91=1,-AB76,IF(AC100<>0,IF($J75=\"Serielån\",$J72/$F91*-AC95*AC98,(AC100-AC73)*AC95),0)))","v":0},{"$f":"IF(AD90=1,$J72,IF(AD91=1,-AC76,IF(AD100<>0,IF($J75=\"Serielån\",$J72/$F91*-AD95*AD98,(AD100-AD73)*AD95),0)))","v":0},{"$f":"IF(AE90=1,$J72,IF(AE91=1,-AD76,IF(AE100<>0,IF($J75=\"Serielån\",$J72/$F91*-AE95*AE98,(AE100-AE73)*AE95),0)))","v":0},{"$f":"IF(AF90=1,$J72,IF(AF91=1,-AE76,IF(AF100<>0,IF($J75=\"Serielån\",$J72/$F91*-AF95*AF98,(AF100-AF73)*AF95),0)))","v":0},{"$f":"IF(AG90=1,$J72,IF(AG91=1,-AF76,IF(AG100<>0,IF($J75=\"Serielån\",$J72/$F91*-AG95*AG98,(AG100-AG73)*AG95),0)))","v":0},{"$f":"IF(AH90=1,$J72,IF(AH91=1,-AG76,IF(AH100<>0,IF($J75=\"Serielån\",$J72/$F91*-AH95*AH98,(AH100-AH73)*AH95),0)))","v":0},{"$f":"IF(AI90=1,$J72,IF(AI91=1,-AH76,IF(AI100<>0,IF($J75=\"Serielån\",$J72/$F91*-AI95*AI98,(AI100-AI73)*AI95),0)))","v":0},{"$f":"IF(AJ90=1,$J72,IF(AJ91=1,-AI76,IF(AJ100<>0,IF($J75=\"Serielån\",$J72/$F91*-AJ95*AJ98,(AJ100-AJ73)*AJ95),0)))","v":0},{"$f":"SUM(Y75:AJ75)","v":0},{"$f":"IF(AL90=1,$J72,IF(AL91=1,-AJ76,IF(AL100<>0,IF($J75=\"Serielån\",$J72/$F91*-AL95*AL98,(AL100-AL73)*AL95),0)))","v":0},{"$f":"IF(AM90=1,$J72,IF(AM91=1,-AL76,IF(AM100<>0,IF($J75=\"Serielån\",$J72/$F91*-AM95*AM98,(AM100-AM73)*AM95),0)))","v":0},{"$f":"IF(AN90=1,$J72,IF(AN91=1,-AM76,IF(AN100<>0,IF($J75=\"Serielån\",$J72/$F91*-AN95*AN98,(AN100-AN73)*AN95),0)))","v":0},{"$f":"IF(AO90=1,$J72,IF(AO91=1,-AN76,IF(AO100<>0,IF($J75=\"Serielån\",$J72/$F91*-AO95*AO98,(AO100-AO73)*AO95),0)))","v":0},{"$f":"IF(AP90=1,$J72,IF(AP91=1,-AO76,IF(AP100<>0,IF($J75=\"Serielån\",$J72/$F91*-AP95*AP98,(AP100-AP73)*AP95),0)))","v":0},{"$f":"IF(AQ90=1,$J72,IF(AQ91=1,-AP76,IF(AQ100<>0,IF($J75=\"Serielån\",$J72/$F91*-AQ95*AQ98,(AQ100-AQ73)*AQ95),0)))","v":0},{"$f":"IF(AR90=1,$J72,IF(AR91=1,-AQ76,IF(AR100<>0,IF($J75=\"Serielån\",$J72/$F91*-AR95*AR98,(AR100-AR73)*AR95),0)))","v":0},{"$f":"IF(AS90=1,$J72,IF(AS91=1,-AR76,IF(AS100<>0,IF($J75=\"Serielån\",$J72/$F91*-AS95*AS98,(AS100-AS73)*AS95),0)))","v":0},{"$f":"IF(AT90=1,$J72,IF(AT91=1,-AS76,IF(AT100<>0,IF($J75=\"Serielån\",$J72/$F91*-AT95*AT98,(AT100-AT73)*AT95),0)))","v":0},{"$f":"IF(AU90=1,$J72,IF(AU91=1,-AT76,IF(AU100<>0,IF($J75=\"Serielån\",$J72/$F91*-AU95*AU98,(AU100-AU73)*AU95),0)))","v":0},{"$f":"IF(AV90=1,$J72,IF(AV91=1,-AU76,IF(AV100<>0,IF($J75=\"Serielån\",$J72/$F91*-AV95*AV98,(AV100-AV73)*AV95),0)))","v":0},{"$f":"IF(AW90=1,$J72,IF(AW91=1,-AV76,IF(AW100<>0,IF($J75=\"Serielån\",$J72/$F91*-AW95*AW98,(AW100-AW73)*AW95),0)))","v":0},{"$f":"SUM(AL75:AW75)","v":0},{"$f":"IF(AY90=1,$J72,IF(AY91=1,-AW76,IF(AY100<>0,IF($J75=\"Serielån\",$J72/$F91*-AY95*AY98,(AY100-AY73)*AY95),0)))","v":0},{"$f":"IF(AZ90=1,$J72,IF(AZ91=1,-AY76,IF(AZ100<>0,IF($J75=\"Serielån\",$J72/$F91*-AZ95*AZ98,(AZ100-AZ73)*AZ95),0)))","v":0},{"$f":"IF(BA90=1,$J72,IF(BA91=1,-AZ76,IF(BA100<>0,IF($J75=\"Serielån\",$J72/$F91*-BA95*BA98,(BA100-BA73)*BA95),0)))","v":0},{"$f":"IF(BB90=1,$J72,IF(BB91=1,-BA76,IF(BB100<>0,IF($J75=\"Serielån\",$J72/$F91*-BB95*BB98,(BB100-BB73)*BB95),0)))","v":0},{"$f":"IF(BC90=1,$J72,IF(BC91=1,-BB76,IF(BC100<>0,IF($J75=\"Serielån\",$J72/$F91*-BC95*BC98,(BC100-BC73)*BC95),0)))","v":0},{"$f":"IF(BD90=1,$J72,IF(BD91=1,-BC76,IF(BD100<>0,IF($J75=\"Serielån\",$J72/$F91*-BD95*BD98,(BD100-BD73)*BD95),0)))","v":0},{"$f":"IF(BE90=1,$J72,IF(BE91=1,-BD76,IF(BE100<>0,IF($J75=\"Serielån\",$J72/$F91*-BE95*BE98,(BE100-BE73)*BE95),0)))","v":0},{"$f":"IF(BF90=1,$J72,IF(BF91=1,-BE76,IF(BF100<>0,IF($J75=\"Serielån\",$J72/$F91*-BF95*BF98,(BF100-BF73)*BF95),0)))","v":0},{"$f":"IF(BG90=1,$J72,IF(BG91=1,-BF76,IF(BG100<>0,IF($J75=\"Serielån\",$J72/$F91*-BG95*BG98,(BG100-BG73)*BG95),0)))","v":0},{"$f":"IF(BH90=1,$J72,IF(BH91=1,-BG76,IF(BH100<>0,IF($J75=\"Serielån\",$J72/$F91*-BH95*BH98,(BH100-BH73)*BH95),0)))","v":0},{"$f":"IF(BI90=1,$J72,IF(BI91=1,-BH76,IF(BI100<>0,IF($J75=\"Serielån\",$J72/$F91*-BI95*BI98,(BI100-BI73)*BI95),0)))","v":0},{"$f":"IF(BJ90=1,$J72,IF(BJ91=1,-BI76,IF(BJ100<>0,IF($J75=\"Serielån\",$J72/$F91*-BJ95*BJ98,(BJ100-BJ73)*BJ95),0)))","v":0},{"$f":"SUM(AY75:BJ75)","v":0},{"$f":"IF(BL90=1,$J72,IF(BL91=1,-BJ76,IF(BL100<>0,IF($J75=\"Serielån\",$J72/$F91*-BL95*BL98,(BL100-BL73)*BL95),0)))","v":0},{"$f":"IF(BM90=1,$J72,IF(BM91=1,-BL76,IF(BM100<>0,IF($J75=\"Serielån\",$J72/$F91*-BM95*BM98,(BM100-BM73)*BM95),0)))","v":0},{"$f":"IF(BN90=1,$J72,IF(BN91=1,-BM76,IF(BN100<>0,IF($J75=\"Serielån\",$J72/$F91*-BN95*BN98,(BN100-BN73)*BN95),0)))","v":0},{"$f":"IF(BO90=1,$J72,IF(BO91=1,-BN76,IF(BO100<>0,IF($J75=\"Serielån\",$J72/$F91*-BO95*BO98,(BO100-BO73)*BO95),0)))","v":0},{"$f":"IF(BP90=1,$J72,IF(BP91=1,-BO76,IF(BP100<>0,IF($J75=\"Serielån\",$J72/$F91*-BP95*BP98,(BP100-BP73)*BP95),0)))","v":0},{"$f":"IF(BQ90=1,$J72,IF(BQ91=1,-BP76,IF(BQ100<>0,IF($J75=\"Serielån\",$J72/$F91*-BQ95*BQ98,(BQ100-BQ73)*BQ95),0)))","v":0},{"$f":"IF(BR90=1,$J72,IF(BR91=1,-BQ76,IF(BR100<>0,IF($J75=\"Serielån\",$J72/$F91*-BR95*BR98,(BR100-BR73)*BR95),0)))","v":0},{"$f":"IF(BS90=1,$J72,IF(BS91=1,-BR76,IF(BS100<>0,IF($J75=\"Serielån\",$J72/$F91*-BS95*BS98,(BS100-BS73)*BS95),0)))","v":0},{"$f":"IF(BT90=1,$J72,IF(BT91=1,-BS76,IF(BT100<>0,IF($J75=\"Serielån\",$J72/$F91*-BT95*BT98,(BT100-BT73)*BT95),0)))","v":0},{"$f":"IF(BU90=1,$J72,IF(BU91=1,-BT76,IF(BU100<>0,IF($J75=\"Serielån\",$J72/$F91*-BU95*BU98,(BU100-BU73)*BU95),0)))","v":0},{"$f":"IF(BV90=1,$J72,IF(BV91=1,-BU76,IF(BV100<>0,IF($J75=\"Serielån\",$J72/$F91*-BV95*BV98,(BV100-BV73)*BV95),0)))","v":0},{"$f":"IF(BW90=1,$J72,IF(BW91=1,-BV76,IF(BW100<>0,IF($J75=\"Serielån\",$J72/$F91*-BW95*BW98,(BW100-BW73)*BW95),0)))","v":0},{"$f":"SUM(BL75:BW75)","v":0},{"$f":"IF(BY90=1,$J72,IF(BY91=1,-BW76,IF(BY100<>0,IF($J75=\"Serielån\",$J72/$F91*-BY95*BY98,(BY100-BY73)*BY95),0)))","v":0},{"$f":"IF(BZ90=1,$J72,IF(BZ91=1,-BY76,IF(BZ100<>0,IF($J75=\"Serielån\",$J72/$F91*-BZ95*BZ98,(BZ100-BZ73)*BZ95),0)))","v":0},{"$f":"IF(CA90=1,$J72,IF(CA91=1,-BZ76,IF(CA100<>0,IF($J75=\"Serielån\",$J72/$F91*-CA95*CA98,(CA100-CA73)*CA95),0)))","v":0},{"$f":"IF(CB90=1,$J72,IF(CB91=1,-CA76,IF(CB100<>0,IF($J75=\"Serielån\",$J72/$F91*-CB95*CB98,(CB100-CB73)*CB95),0)))","v":0},{"$f":"IF(CC90=1,$J72,IF(CC91=1,-CB76,IF(CC100<>0,IF($J75=\"Serielån\",$J72/$F91*-CC95*CC98,(CC100-CC73)*CC95),0)))","v":0},{"$f":"IF(CD90=1,$J72,IF(CD91=1,-CC76,IF(CD100<>0,IF($J75=\"Serielån\",$J72/$F91*-CD95*CD98,(CD100-CD73)*CD95),0)))","v":0},{"$f":"IF(CE90=1,$J72,IF(CE91=1,-CD76,IF(CE100<>0,IF($J75=\"Serielån\",$J72/$F91*-CE95*CE98,(CE100-CE73)*CE95),0)))","v":0},{"$f":"IF(CF90=1,$J72,IF(CF91=1,-CE76,IF(CF100<>0,IF($J75=\"Serielån\",$J72/$F91*-CF95*CF98,(CF100-CF73)*CF95),0)))","v":0},{"$f":"IF(CG90=1,$J72,IF(CG91=1,-CF76,IF(CG100<>0,IF($J75=\"Serielån\",$J72/$F91*-CG95*CG98,(CG100-CG73)*CG95),0)))","v":0},{"$f":"IF(CH90=1,$J72,IF(CH91=1,-CG76,IF(CH100<>0,IF($J75=\"Serielån\",$J72/$F91*-CH95*CH98,(CH100-CH73)*CH95),0)))","v":0},{"$f":"IF(CI90=1,$J72,IF(CI91=1,-CH76,IF(CI100<>0,IF($J75=\"Serielån\",$J72/$F91*-CI95*CI98,(CI100-CI73)*CI95),0)))","v":0},{"$f":"IF(CJ90=1,$J72,IF(CJ91=1,-CI76,IF(CJ100<>0,IF($J75=\"Serielån\",$J72/$F91*-CJ95*CJ98,(CJ100-CJ73)*CJ95),0)))","v":0},{"$f":"SUM(BY75:CJ75)","v":0},{"$f":"IF(CL90=1,$J72,IF(CL91=1,-CJ76,IF(CL100<>0,IF($J75=\"Serielån\",$J72/$F91*-CL95*CL98,(CL100-CL73)*CL95),0)))","v":0},{"$f":"IF(CM90=1,$J72,IF(CM91=1,-CL76,IF(CM100<>0,IF($J75=\"Serielån\",$J72/$F91*-CM95*CM98,(CM100-CM73)*CM95),0)))","v":0},{"$f":"IF(CN90=1,$J72,IF(CN91=1,-CM76,IF(CN100<>0,IF($J75=\"Serielån\",$J72/$F91*-CN95*CN98,(CN100-CN73)*CN95),0)))","v":0},{"$f":"IF(CO90=1,$J72,IF(CO91=1,-CN76,IF(CO100<>0,IF($J75=\"Serielån\",$J72/$F91*-CO95*CO98,(CO100-CO73)*CO95),0)))","v":0},{"$f":"IF(CP90=1,$J72,IF(CP91=1,-CO76,IF(CP100<>0,IF($J75=\"Serielån\",$J72/$F91*-CP95*CP98,(CP100-CP73)*CP95),0)))","v":0},{"$f":"IF(CQ90=1,$J72,IF(CQ91=1,-CP76,IF(CQ100<>0,IF($J75=\"Serielån\",$J72/$F91*-CQ95*CQ98,(CQ100-CQ73)*CQ95),0)))","v":0},{"$f":"IF(CR90=1,$J72,IF(CR91=1,-CQ76,IF(CR100<>0,IF($J75=\"Serielån\",$J72/$F91*-CR95*CR98,(CR100-CR73)*CR95),0)))","v":0},{"$f":"IF(CS90=1,$J72,IF(CS91=1,-CR76,IF(CS100<>0,IF($J75=\"Serielån\",$J72/$F91*-CS95*CS98,(CS100-CS73)*CS95),0)))","v":0},{"$f":"IF(CT90=1,$J72,IF(CT91=1,-CS76,IF(CT100<>0,IF($J75=\"Serielån\",$J72/$F91*-CT95*CT98,(CT100-CT73)*CT95),0)))","v":0},{"$f":"IF(CU90=1,$J72,IF(CU91=1,-CT76,IF(CU100<>0,IF($J75=\"Serielån\",$J72/$F91*-CU95*CU98,(CU100-CU73)*CU95),0)))","v":0},{"$f":"IF(CV90=1,$J72,IF(CV91=1,-CU76,IF(CV100<>0,IF($J75=\"Serielån\",$J72/$F91*-CV95*CV98,(CV100-CV73)*CV95),0)))","v":0},{"$f":"IF(CW90=1,$J72,IF(CW91=1,-CV76,IF(CW100<>0,IF($J75=\"Serielån\",$J72/$F91*-CW95*CW98,(CW100-CW73)*CW95),0)))","v":0},{"$f":"SUM(CL75:CW75)","v":0},{"$f":"IF(CY90=1,$J72,IF(CY91=1,-CW76,IF(CY100<>0,IF($J75=\"Serielån\",$J72/$F91*-CY95*CY98,(CY100-CY73)*CY95),0)))","v":0},{"$f":"IF(CZ90=1,$J72,IF(CZ91=1,-CY76,IF(CZ100<>0,IF($J75=\"Serielån\",$J72/$F91*-CZ95*CZ98,(CZ100-CZ73)*CZ95),0)))","v":0},{"$f":"IF(DA90=1,$J72,IF(DA91=1,-CZ76,IF(DA100<>0,IF($J75=\"Serielån\",$J72/$F91*-DA95*DA98,(DA100-DA73)*DA95),0)))","v":0},{"$f":"IF(DB90=1,$J72,IF(DB91=1,-DA76,IF(DB100<>0,IF($J75=\"Serielån\",$J72/$F91*-DB95*DB98,(DB100-DB73)*DB95),0)))","v":0},{"$f":"IF(DC90=1,$J72,IF(DC91=1,-DB76,IF(DC100<>0,IF($J75=\"Serielån\",$J72/$F91*-DC95*DC98,(DC100-DC73)*DC95),0)))","v":0},{"$f":"IF(DD90=1,$J72,IF(DD91=1,-DC76,IF(DD100<>0,IF($J75=\"Serielån\",$J72/$F91*-DD95*DD98,(DD100-DD73)*DD95),0)))","v":0},{"$f":"IF(DE90=1,$J72,IF(DE91=1,-DD76,IF(DE100<>0,IF($J75=\"Serielån\",$J72/$F91*-DE95*DE98,(DE100-DE73)*DE95),0)))","v":0},{"$f":"IF(DF90=1,$J72,IF(DF91=1,-DE76,IF(DF100<>0,IF($J75=\"Serielån\",$J72/$F91*-DF95*DF98,(DF100-DF73)*DF95),0)))","v":0},{"$f":"IF(DG90=1,$J72,IF(DG91=1,-DF76,IF(DG100<>0,IF($J75=\"Serielån\",$J72/$F91*-DG95*DG98,(DG100-DG73)*DG95),0)))","v":0},{"$f":"IF(DH90=1,$J72,IF(DH91=1,-DG76,IF(DH100<>0,IF($J75=\"Serielån\",$J72/$F91*-DH95*DH98,(DH100-DH73)*DH95),0)))","v":0},{"$f":"IF(DI90=1,$J72,IF(DI91=1,-DH76,IF(DI100<>0,IF($J75=\"Serielån\",$J72/$F91*-DI95*DI98,(DI100-DI73)*DI95),0)))","v":0},{"$f":"IF(DJ90=1,$J72,IF(DJ91=1,-DI76,IF(DJ100<>0,IF($J75=\"Serielån\",$J72/$F91*-DJ95*DJ98,(DJ100-DJ73)*DJ95),0)))","v":0},{"$f":"SUM(CY75:DJ75)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":75}]
[1,{"$f":"\"E\"&C72","v":"E3"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X92=1,J72,0)","v":0},{"$f":"X76+Y75","v":0},{"$f":"Y76+Z75","v":0},{"$f":"Z76+AA75","v":0},{"$f":"AA76+AB75","v":0},{"$f":"AB76+AC75","v":0},{"$f":"AC76+AD75","v":0},{"$f":"AD76+AE75","v":0},{"$f":"AE76+AF75","v":0},{"$f":"AF76+AG75","v":0},{"$f":"AG76+AH75","v":0},{"$f":"AH76+AI75","v":0},{"$f":"AI76+AJ75","v":0},{"$f":"+AJ76","v":0},{"$f":"AJ76+AL75","v":0},{"$f":"AL76+AM75","v":0},{"$f":"AM76+AN75","v":0},{"$f":"AN76+AO75","v":0},{"$f":"AO76+AP75","v":0},{"$f":"AP76+AQ75","v":0},{"$f":"AQ76+AR75","v":0},{"$f":"AR76+AS75","v":0},{"$f":"AS76+AT75","v":0},{"$f":"AT76+AU75","v":0},{"$f":"AU76+AV75","v":0},{"$f":"AV76+AW75","v":0},{"$f":"+AW76","v":0},{"$f":"AW76+AY75","v":0},{"$f":"AY76+AZ75","v":0},{"$f":"AZ76+BA75","v":0},{"$f":"BA76+BB75","v":0},{"$f":"BB76+BC75","v":0},{"$f":"BC76+BD75","v":0},{"$f":"BD76+BE75","v":0},{"$f":"BE76+BF75","v":0},{"$f":"BF76+BG75","v":0},{"$f":"BG76+BH75","v":0},{"$f":"BH76+BI75","v":0},{"$f":"BI76+BJ75","v":0},{"$f":"+BJ76","v":0},{"$f":"BJ76+BL75","v":0},{"$f":"BL76+BM75","v":0},{"$f":"BM76+BN75","v":0},{"$f":"BN76+BO75","v":0},{"$f":"BO76+BP75","v":0},{"$f":"BP76+BQ75","v":0},{"$f":"BQ76+BR75","v":0},{"$f":"BR76+BS75","v":0},{"$f":"BS76+BT75","v":0},{"$f":"BT76+BU75","v":0},{"$f":"BU76+BV75","v":0},{"$f":"BV76+BW75","v":0},{"$f":"+BW76","v":0},{"$f":"BW76+BY75","v":0},{"$f":"BY76+BZ75","v":0},{"$f":"BZ76+CA75","v":0},{"$f":"CA76+CB75","v":0},{"$f":"CB76+CC75","v":0},{"$f":"CC76+CD75","v":0},{"$f":"CD76+CE75","v":0},{"$f":"CE76+CF75","v":0},{"$f":"CF76+CG75","v":0},{"$f":"CG76+CH75","v":0},{"$f":"CH76+CI75","v":0},{"$f":"CI76+CJ75","v":0},{"$f":"+CJ76","v":0},{"$f":"CJ76+CL75","v":0},{"$f":"CL76+CM75","v":0},{"$f":"CM76+CN75","v":0},{"$f":"CN76+CO75","v":0},{"$f":"CO76+CP75","v":0},{"$f":"CP76+CQ75","v":0},{"$f":"CQ76+CR75","v":0},{"$f":"CR76+CS75","v":0},{"$f":"CS76+CT75","v":0},{"$f":"CT76+CU75","v":0},{"$f":"CU76+CV75","v":0},{"$f":"CV76+CW75","v":0},{"$f":"+CW76","v":0},{"$f":"CW76+CY75","v":0},{"$f":"CY76+CZ75","v":0},{"$f":"CZ76+DA75","v":0},{"$f":"DA76+DB75","v":0},{"$f":"DB76+DC75","v":0},{"$f":"DC76+DD75","v":0},{"$f":"DD76+DE75","v":0},{"$f":"DE76+DF75","v":0},{"$f":"DF76+DG75","v":0},{"$f":"DG76+DH75","v":0},{"$f":"DH76+DI75","v":0},{"$f":"DI76+DJ75","v":0},{"$f":"+DJ76","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":76}]
[1,{"$f":"\"F\"&C72","v":"F3"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y73*Y97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y77:AJ77)","v":0},{"$f":"+AL73*AL97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL77:AW77)","v":0},{"$f":"+AY73*AY97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY77:BJ77)","v":0},{"$f":"+BL73*BL97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL77:BW77)","v":0},{"$f":"+BY73*BY97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY77:CJ77)","v":0},{"$f":"+CL73*CL97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL77:CW77)","v":0},{"$f":"+CY73*CY97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY77:DJ77)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":77}]
[1,{"$f":"\"G\"&C72","v":"G3"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y74*Y97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL74*AL97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL78:AW78)","v":0},{"$f":"+AY74*AY97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY78:BJ78)","v":0},{"$f":"+BL74*BL97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL78:BW78)","v":0},{"$f":"+BY74*BY97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY78:CJ78)","v":0},{"$f":"+CL74*CL97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL78:CW78)","v":0},{"$f":"+CY74*CY97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY78:DJ78)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":78}]
[1,{"$f":"\"H\"&C72","v":"H3"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y91=1,$G77-Y84,IF(Y90=1,0,-Y84))","v":0},{"$f":"IF(Z91=1,$G77-Z84,IF(Z90=1,0,-Z84))","v":0},{"$f":"IF(AA91=1,$G77-AA84,IF(AA90=1,0,-AA84))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL91=1,$G77-AL84,IF(AL90=1,0,-AL84))","v":0},{"$f":"IF(AM91=1,$G77-AM84,IF(AM90=1,0,-AM84))","v":0},{"$f":"IF(AN91=1,$G77-AN84,IF(AN90=1,0,-AN84))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL79:AW79)","v":0},{"$f":"IF(AY91=1,$G77-AY84,IF(AY90=1,0,-AY84))","v":0},{"$f":"IF(AZ91=1,$G77-AZ84,IF(AZ90=1,0,-AZ84))","v":0},{"$f":"IF(BA91=1,$G77-BA84,IF(BA90=1,0,-BA84))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY79:BJ79)","v":0},{"$f":"IF(BL91=1,$G77-BL84,IF(BL90=1,0,-BL84))","v":0},{"$f":"IF(BM91=1,$G77-BM84,IF(BM90=1,0,-BM84))","v":0},{"$f":"IF(BN91=1,$G77-BN84,IF(BN90=1,0,-BN84))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL79:BW79)","v":0},{"$f":"IF(BY91=1,$G77-BY84,IF(BY90=1,0,-BY84))","v":0},{"$f":"IF(BZ91=1,$G77-BZ84,IF(BZ90=1,0,-BZ84))","v":0},{"$f":"IF(CA91=1,$G77-CA84,IF(CA90=1,0,-CA84))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY79:CJ79)","v":0},{"$f":"IF(CL91=1,$G77-CL84,IF(CL90=1,0,-CL84))","v":0},{"$f":"IF(CM91=1,$G77-CM84,IF(CM90=1,0,-CM84))","v":0},{"$f":"IF(CN91=1,$G77-CN84,IF(CN90=1,0,-CN84))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL79:CW79)","v":0},{"$f":"IF(CY91=1,$G77-CY84,IF(CY90=1,0,-CY84))","v":0},{"$f":"IF(CZ91=1,$G77-CZ84,IF(CZ90=1,0,-CZ84))","v":0},{"$f":"IF(DA91=1,$G77-DA84,IF(DA90=1,0,-DA84))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY79:DJ79)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":79}]
[1,{"$f":"\"I\"&C72","v":"I3"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X83-(AJ76*AJ97-SUM(Y82:AJ82))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK83-(AW76*AW97-SUM(AL82:AW82))","v":0},{"$f":"SUM(AL80:AW80)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX83-(BJ76*BJ97-SUM(AY82:BJ82))","v":0},{"$f":"SUM(AY80:BJ80)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK83-(BW76*BW97-SUM(BL82:BW82))","v":0},{"$f":"SUM(BL80:BW80)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX83-(CJ76*CJ97-SUM(BY82:CJ82))","v":0},{"$f":"SUM(BY80:CJ80)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK83-(CW76*CW97-SUM(CL82:CW82))","v":0},{"$f":"SUM(CL80:CW80)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX83-(DJ76*DJ97-SUM(CY82:DJ82))","v":0},{"$f":"SUM(CY80:DJ80)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":80}]
[1,{"$f":"\"J\"&C72","v":"J3"},{"$f":"\"KR\"&F72","v":"KRRealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ80","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW80","v":0},{"$f":"SUM(AL81:AW81)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ80","v":0},{"$f":"SUM(AY81:BJ81)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW80","v":0},{"$f":"SUM(BL81:BW81)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ80","v":0},{"$f":"SUM(BY81:CJ81)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW80","v":0},{"$f":"SUM(CL81:CW81)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ80","v":0},{"$f":"SUM(CY81:DJ81)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":81}]
[1,{"$f":"\"K\"&C72","v":"K3"},{"$f":"\"A\"&F72","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y75*Y97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL75*AL97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL82:AW82)","v":0},{"$f":"+AY75*AY97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY82:BJ82)","v":0},{"$f":"+BL75*BL97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL82:BW82)","v":0},{"$f":"+BY75*BY97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY82:CJ82)","v":0},{"$f":"+CL75*CL97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL82:CW82)","v":0},{"$f":"+CY75*CY97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY82:DJ82)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":82}]
[1,{"$f":"\"L\"&C72","v":"L3"},{"$f":"\"RG\"&F72","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X76*X97","v":0},{"$f":"+X83+Y81+Y82","v":0},{"$f":"+Y83+Z81+Z82","v":0},{"$f":"+Z83+AA81+AA82","v":0},{"$f":"+AA83+AB81+AB82","v":0},{"$f":"+AB83+AC81+AC82","v":0},{"$f":"+AC83+AD81+AD82","v":0},{"$f":"+AD83+AE81+AE82","v":0},{"$f":"+AE83+AF81+AF82","v":0},{"$f":"+AF83+AG81+AG82","v":0},{"$f":"+AG83+AH81+AH82","v":0},{"$f":"+AH83+AI81+AI82","v":0},{"$f":"+AI83+AJ81+AJ82","v":0},{"$f":"+AJ83","v":0},{"$f":"+AK83+AL81+AL82","v":0},{"$f":"+AL83+AM81+AM82","v":0},{"$f":"+AM83+AN81+AN82","v":0},{"$f":"+AN83+AO81+AO82","v":0},{"$f":"+AO83+AP81+AP82","v":0},{"$f":"+AP83+AQ81+AQ82","v":0},{"$f":"+AQ83+AR81+AR82","v":0},{"$f":"+AR83+AS81+AS82","v":0},{"$f":"+AS83+AT81+AT82","v":0},{"$f":"+AT83+AU81+AU82","v":0},{"$f":"+AU83+AV81+AV82","v":0},{"$f":"+AV83+AW81+AW82","v":0},{"$f":"+AW83","v":0},{"$f":"+AX83+AY81+AY82","v":0},{"$f":"+AY83+AZ81+AZ82","v":0},{"$f":"+AZ83+BA81+BA82","v":0},{"$f":"+BA83+BB81+BB82","v":0},{"$f":"+BB83+BC81+BC82","v":0},{"$f":"+BC83+BD81+BD82","v":0},{"$f":"+BD83+BE81+BE82","v":0},{"$f":"+BE83+BF81+BF82","v":0},{"$f":"+BF83+BG81+BG82","v":0},{"$f":"+BG83+BH81+BH82","v":0},{"$f":"+BH83+BI81+BI82","v":0},{"$f":"+BI83+BJ81+BJ82","v":0},{"$f":"+BJ83","v":0},{"$f":"+BK83+BL81+BL82","v":0},{"$f":"+BL83+BM81+BM82","v":0},{"$f":"+BM83+BN81+BN82","v":0},{"$f":"+BN83+BO81+BO82","v":0},{"$f":"+BO83+BP81+BP82","v":0},{"$f":"+BP83+BQ81+BQ82","v":0},{"$f":"+BQ83+BR81+BR82","v":0},{"$f":"+BR83+BS81+BS82","v":0},{"$f":"+BS83+BT81+BT82","v":0},{"$f":"+BT83+BU81+BU82","v":0},{"$f":"+BU83+BV81+BV82","v":0},{"$f":"+BV83+BW81+BW82","v":0},{"$f":"+BW83","v":0},{"$f":"+BX83+BY81+BY82","v":0},{"$f":"+BY83+BZ81+BZ82","v":0},{"$f":"+BZ83+CA81+CA82","v":0},{"$f":"+CA83+CB81+CB82","v":0},{"$f":"+CB83+CC81+CC82","v":0},{"$f":"+CC83+CD81+CD82","v":0},{"$f":"+CD83+CE81+CE82","v":0},{"$f":"+CE83+CF81+CF82","v":0},{"$f":"+CF83+CG81+CG82","v":0},{"$f":"+CG83+CH81+CH82","v":0},{"$f":"+CH83+CI81+CI82","v":0},{"$f":"+CI83+CJ81+CJ82","v":0},{"$f":"+CJ83","v":0},{"$f":"+CK83+CL81+CL82","v":0},{"$f":"+CL83+CM81+CM82","v":0},{"$f":"+CM83+CN81+CN82","v":0},{"$f":"+CN83+CO81+CO82","v":0},{"$f":"+CO83+CP81+CP82","v":0},{"$f":"+CP83+CQ81+CQ82","v":0},{"$f":"+CQ83+CR81+CR82","v":0},{"$f":"+CR83+CS81+CS82","v":0},{"$f":"+CS83+CT81+CT82","v":0},{"$f":"+CT83+CU81+CU82","v":0},{"$f":"+CU83+CV81+CV82","v":0},{"$f":"+CV83+CW81+CW82","v":0},{"$f":"+CW83","v":0},{"$f":"+CX83+CY81+CY82","v":0},{"$f":"+CY83+CZ81+CZ82","v":0},{"$f":"+CZ83+DA81+DA82","v":0},{"$f":"+DA83+DB81+DB82","v":0},{"$f":"+DB83+DC81+DC82","v":0},{"$f":"+DC83+DD81+DD82","v":0},{"$f":"+DD83+DE81+DE82","v":0},{"$f":"+DE83+DF81+DF82","v":0},{"$f":"+DF83+DG81+DG82","v":0},{"$f":"+DG83+DH81+DH82","v":0},{"$f":"+DH83+DI81+DI82","v":0},{"$f":"+DI83+DJ81+DJ82","v":0},{"$f":"+DJ83","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":83}]
[1,{"$f":"\"M\"&C72","v":"M3"},{"$f":"\"A\"&F72","v":"ARealkreditlån"},null,{"$f":"+A84","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y90=1,$F78,IF(Y91=1,-X85,IF(Y$38=1,-X85,IF(Y$6=12,IF(Y92=1,-$F78/($I72/$G90)*SUM(N92:Y92)/12,0),0))))","v":0},{"$f":"IF(Z90=1,$F78,IF(Z91=1,-Y85,IF(Z$38=1,-Y85,IF(Z$6=12,IF(Z92=1,-$F78/($I72/$G90)*SUM(O92:Z92)/12,0),0))))","v":0},{"$f":"IF(AA90=1,$F78,IF(AA91=1,-Z85,IF(AA$38=1,-Z85,IF(AA$6=12,IF(AA92=1,-$F78/($I72/$G90)*SUM(P92:AA92)/12,0),0))))","v":0},{"$f":"IF(AB90=1,$F78,IF(AB91=1,-AA85,IF(AB$38=1,-AA85,IF(AB$6=12,IF(AB92=1,-$F78/($I72/$G90)*SUM(Q92:AB92)/12,0),0))))","v":0},{"$f":"IF(AC90=1,$F78,IF(AC91=1,-AB85,IF(AC$38=1,-AB85,IF(AC$6=12,IF(AC92=1,-$F78/($I72/$G90)*SUM(R92:AC92)/12,0),0))))","v":0},{"$f":"IF(AD90=1,$F78,IF(AD91=1,-AC85,IF(AD$38=1,-AC85,IF(AD$6=12,IF(AD92=1,-$F78/($I72/$G90)*SUM(S92:AD92)/12,0),0))))","v":0},{"$f":"IF(AE90=1,$F78,IF(AE91=1,-AD85,IF(AE$38=1,-AD85,IF(AE$6=12,IF(AE92=1,-$F78/($I72/$G90)*SUM(T92:AE92)/12,0),0))))","v":0},{"$f":"IF(AF90=1,$F78,IF(AF91=1,-AE85,IF(AF$38=1,-AE85,IF(AF$6=12,IF(AF92=1,-$F78/($I72/$G90)*SUM(U92:AF92)/12,0),0))))","v":0},{"$f":"IF(AG90=1,$F78,IF(AG91=1,-AF85,IF(AG$38=1,-AF85,IF(AG$6=12,IF(AG92=1,-$F78/($I72/$G90)*SUM(V92:AG92)/12,0),0))))","v":0},{"$f":"IF(AH90=1,$F78,IF(AH91=1,-AG85,IF(AH$38=1,-AG85,IF(AH$6=12,IF(AH92=1,-$F78/($I72/$G90)*SUM(W92:AH92)/12,0),0))))","v":0},{"$f":"IF(AI90=1,$F78,IF(AI91=1,-AH85,IF(AI$38=1,-AH85,IF(AI$6=12,IF(AI92=1,-$F78/($I72/$G90)*SUM(X92:AI92)/12,0),0))))","v":0},{"$f":"IF(AJ90=1,$F78,IF(AJ91=1,-AI85,IF(AJ$38=1,-AI85,IF(AJ$6=12,IF(AJ92=1,-$F78/($I72/$G90)*SUM(Y92:AJ92)/12,0),0))))","v":0},{"$f":"SUM(Y84:AJ84)","v":0},{"$f":"IF(AL90=1,$F78,IF(AL91=1,-AK85,IF(AL$38=1,-AK85,IF(AL$6=12,IF(AL92=1,-$F78/($I72/$G90)*SUM(AA92:AL92)/12,0),0))))","v":0},{"$f":"IF(AM90=1,$F78,IF(AM91=1,-AL85,IF(AM$38=1,-AL85,IF(AM$6=12,IF(AM92=1,-$F78/($I72/$G90)*SUM(AB92:AM92)/12,0),0))))","v":0},{"$f":"IF(AN90=1,$F78,IF(AN91=1,-AM85,IF(AN$38=1,-AM85,IF(AN$6=12,IF(AN92=1,-$F78/($I72/$G90)*SUM(AC92:AN92)/12,0),0))))","v":0},{"$f":"IF(AO90=1,$F78,IF(AO91=1,-AN85,IF(AO$38=1,-AN85,IF(AO$6=12,IF(AO92=1,-$F78/($I72/$G90)*SUM(AD92:AO92)/12,0),0))))","v":0},{"$f":"IF(AP90=1,$F78,IF(AP91=1,-AO85,IF(AP$38=1,-AO85,IF(AP$6=12,IF(AP92=1,-$F78/($I72/$G90)*SUM(AE92:AP92)/12,0),0))))","v":0},{"$f":"IF(AQ90=1,$F78,IF(AQ91=1,-AP85,IF(AQ$38=1,-AP85,IF(AQ$6=12,IF(AQ92=1,-$F78/($I72/$G90)*SUM(AF92:AQ92)/12,0),0))))","v":0},{"$f":"IF(AR90=1,$F78,IF(AR91=1,-AQ85,IF(AR$38=1,-AQ85,IF(AR$6=12,IF(AR92=1,-$F78/($I72/$G90)*SUM(AG92:AR92)/12,0),0))))","v":0},{"$f":"IF(AS90=1,$F78,IF(AS91=1,-AR85,IF(AS$38=1,-AR85,IF(AS$6=12,IF(AS92=1,-$F78/($I72/$G90)*SUM(AH92:AS92)/12,0),0))))","v":0},{"$f":"IF(AT90=1,$F78,IF(AT91=1,-AS85,IF(AT$38=1,-AS85,IF(AT$6=12,IF(AT92=1,-$F78/($I72/$G90)*SUM(AI92:AT92)/12,0),0))))","v":0},{"$f":"IF(AU90=1,$F78,IF(AU91=1,-AT85,IF(AU$38=1,-AT85,IF(AU$6=12,IF(AU92=1,-$F78/($I72/$G90)*SUM(AJ92:AU92)/12,0),0))))","v":0},{"$f":"IF(AV90=1,$F78,IF(AV91=1,-AU85,IF(AV$38=1,-AU85,IF(AV$6=12,IF(AV92=1,-$F78/($I72/$G90)*SUM(AK92:AV92)/12,0),0))))","v":0},{"$f":"IF(AW90=1,$F78,IF(AW91=1,-AV85,IF(AW$38=1,-AV85,IF(AW$6=12,IF(AW92=1,-$F78/($I72/$G90)*SUM(AL92:AW92)/12,0),0))))","v":0},{"$f":"SUM(AL84:AW84)","v":0},{"$f":"IF(AY90=1,$F78,IF(AY91=1,-AX85,IF(AY$38=1,-AX85,IF(AY$6=12,IF(AY92=1,-$F78/($I72/$G90)*SUM(AN92:AY92)/12,0),0))))","v":0},{"$f":"IF(AZ90=1,$F78,IF(AZ91=1,-AY85,IF(AZ$38=1,-AY85,IF(AZ$6=12,IF(AZ92=1,-$F78/($I72/$G90)*SUM(AO92:AZ92)/12,0),0))))","v":0},{"$f":"IF(BA90=1,$F78,IF(BA91=1,-AZ85,IF(BA$38=1,-AZ85,IF(BA$6=12,IF(BA92=1,-$F78/($I72/$G90)*SUM(AP92:BA92)/12,0),0))))","v":0},{"$f":"IF(BB90=1,$F78,IF(BB91=1,-BA85,IF(BB$38=1,-BA85,IF(BB$6=12,IF(BB92=1,-$F78/($I72/$G90)*SUM(AQ92:BB92)/12,0),0))))","v":0},{"$f":"IF(BC90=1,$F78,IF(BC91=1,-BB85,IF(BC$38=1,-BB85,IF(BC$6=12,IF(BC92=1,-$F78/($I72/$G90)*SUM(AR92:BC92)/12,0),0))))","v":0},{"$f":"IF(BD90=1,$F78,IF(BD91=1,-BC85,IF(BD$38=1,-BC85,IF(BD$6=12,IF(BD92=1,-$F78/($I72/$G90)*SUM(AS92:BD92)/12,0),0))))","v":0},{"$f":"IF(BE90=1,$F78,IF(BE91=1,-BD85,IF(BE$38=1,-BD85,IF(BE$6=12,IF(BE92=1,-$F78/($I72/$G90)*SUM(AT92:BE92)/12,0),0))))","v":0},{"$f":"IF(BF90=1,$F78,IF(BF91=1,-BE85,IF(BF$38=1,-BE85,IF(BF$6=12,IF(BF92=1,-$F78/($I72/$G90)*SUM(AU92:BF92)/12,0),0))))","v":0},{"$f":"IF(BG90=1,$F78,IF(BG91=1,-BF85,IF(BG$38=1,-BF85,IF(BG$6=12,IF(BG92=1,-$F78/($I72/$G90)*SUM(AV92:BG92)/12,0),0))))","v":0},{"$f":"IF(BH90=1,$F78,IF(BH91=1,-BG85,IF(BH$38=1,-BG85,IF(BH$6=12,IF(BH92=1,-$F78/($I72/$G90)*SUM(AW92:BH92)/12,0),0))))","v":0},{"$f":"IF(BI90=1,$F78,IF(BI91=1,-BH85,IF(BI$38=1,-BH85,IF(BI$6=12,IF(BI92=1,-$F78/($I72/$G90)*SUM(AX92:BI92)/12,0),0))))","v":0},{"$f":"IF(BJ90=1,$F78,IF(BJ91=1,-BI85,IF(BJ$38=1,-BI85,IF(BJ$6=12,IF(BJ92=1,-$F78/($I72/$G90)*SUM(AY92:BJ92)/12,0),0))))","v":0},{"$f":"SUM(AY84:BJ84)","v":0},{"$f":"IF(BL90=1,$F78,IF(BL91=1,-BK85,IF(BL$38=1,-BK85,IF(BL$6=12,IF(BL92=1,-$F78/($I72/$G90)*SUM(BA92:BL92)/12,0),0))))","v":0},{"$f":"IF(BM90=1,$F78,IF(BM91=1,-BL85,IF(BM$38=1,-BL85,IF(BM$6=12,IF(BM92=1,-$F78/($I72/$G90)*SUM(BB92:BM92)/12,0),0))))","v":0},{"$f":"IF(BN90=1,$F78,IF(BN91=1,-BM85,IF(BN$38=1,-BM85,IF(BN$6=12,IF(BN92=1,-$F78/($I72/$G90)*SUM(BC92:BN92)/12,0),0))))","v":0},{"$f":"IF(BO90=1,$F78,IF(BO91=1,-BN85,IF(BO$38=1,-BN85,IF(BO$6=12,IF(BO92=1,-$F78/($I72/$G90)*SUM(BD92:BO92)/12,0),0))))","v":0},{"$f":"IF(BP90=1,$F78,IF(BP91=1,-BO85,IF(BP$38=1,-BO85,IF(BP$6=12,IF(BP92=1,-$F78/($I72/$G90)*SUM(BE92:BP92)/12,0),0))))","v":0},{"$f":"IF(BQ90=1,$F78,IF(BQ91=1,-BP85,IF(BQ$38=1,-BP85,IF(BQ$6=12,IF(BQ92=1,-$F78/($I72/$G90)*SUM(BF92:BQ92)/12,0),0))))","v":0},{"$f":"IF(BR90=1,$F78,IF(BR91=1,-BQ85,IF(BR$38=1,-BQ85,IF(BR$6=12,IF(BR92=1,-$F78/($I72/$G90)*SUM(BG92:BR92)/12,0),0))))","v":0},{"$f":"IF(BS90=1,$F78,IF(BS91=1,-BR85,IF(BS$38=1,-BR85,IF(BS$6=12,IF(BS92=1,-$F78/($I72/$G90)*SUM(BH92:BS92)/12,0),0))))","v":0},{"$f":"IF(BT90=1,$F78,IF(BT91=1,-BS85,IF(BT$38=1,-BS85,IF(BT$6=12,IF(BT92=1,-$F78/($I72/$G90)*SUM(BI92:BT92)/12,0),0))))","v":0},{"$f":"IF(BU90=1,$F78,IF(BU91=1,-BT85,IF(BU$38=1,-BT85,IF(BU$6=12,IF(BU92=1,-$F78/($I72/$G90)*SUM(BJ92:BU92)/12,0),0))))","v":0},{"$f":"IF(BV90=1,$F78,IF(BV91=1,-BU85,IF(BV$38=1,-BU85,IF(BV$6=12,IF(BV92=1,-$F78/($I72/$G90)*SUM(BK92:BV92)/12,0),0))))","v":0},{"$f":"IF(BW90=1,$F78,IF(BW91=1,-BV85,IF(BW$38=1,-BV85,IF(BW$6=12,IF(BW92=1,-$F78/($I72/$G90)*SUM(BL92:BW92)/12,0),0))))","v":0},{"$f":"SUM(BL84:BW84)","v":0},{"$f":"IF(BY90=1,$F78,IF(BY91=1,-BX85,IF(BY$38=1,-BX85,IF(BY$6=12,IF(BY92=1,-$F78/($I72/$G90)*SUM(BN92:BY92)/12,0),0))))","v":0},{"$f":"IF(BZ90=1,$F78,IF(BZ91=1,-BY85,IF(BZ$38=1,-BY85,IF(BZ$6=12,IF(BZ92=1,-$F78/($I72/$G90)*SUM(BO92:BZ92)/12,0),0))))","v":0},{"$f":"IF(CA90=1,$F78,IF(CA91=1,-BZ85,IF(CA$38=1,-BZ85,IF(CA$6=12,IF(CA92=1,-$F78/($I72/$G90)*SUM(BP92:CA92)/12,0),0))))","v":0},{"$f":"IF(CB90=1,$F78,IF(CB91=1,-CA85,IF(CB$38=1,-CA85,IF(CB$6=12,IF(CB92=1,-$F78/($I72/$G90)*SUM(BQ92:CB92)/12,0),0))))","v":0},{"$f":"IF(CC90=1,$F78,IF(CC91=1,-CB85,IF(CC$38=1,-CB85,IF(CC$6=12,IF(CC92=1,-$F78/($I72/$G90)*SUM(BR92:CC92)/12,0),0))))","v":0},{"$f":"IF(CD90=1,$F78,IF(CD91=1,-CC85,IF(CD$38=1,-CC85,IF(CD$6=12,IF(CD92=1,-$F78/($I72/$G90)*SUM(BS92:CD92)/12,0),0))))","v":0},{"$f":"IF(CE90=1,$F78,IF(CE91=1,-CD85,IF(CE$38=1,-CD85,IF(CE$6=12,IF(CE92=1,-$F78/($I72/$G90)*SUM(BT92:CE92)/12,0),0))))","v":0},{"$f":"IF(CF90=1,$F78,IF(CF91=1,-CE85,IF(CF$38=1,-CE85,IF(CF$6=12,IF(CF92=1,-$F78/($I72/$G90)*SUM(BU92:CF92)/12,0),0))))","v":0},{"$f":"IF(CG90=1,$F78,IF(CG91=1,-CF85,IF(CG$38=1,-CF85,IF(CG$6=12,IF(CG92=1,-$F78/($I72/$G90)*SUM(BV92:CG92)/12,0),0))))","v":0},{"$f":"IF(CH90=1,$F78,IF(CH91=1,-CG85,IF(CH$38=1,-CG85,IF(CH$6=12,IF(CH92=1,-$F78/($I72/$G90)*SUM(BW92:CH92)/12,0),0))))","v":0},{"$f":"IF(CI90=1,$F78,IF(CI91=1,-CH85,IF(CI$38=1,-CH85,IF(CI$6=12,IF(CI92=1,-$F78/($I72/$G90)*SUM(BX92:CI92)/12,0),0))))","v":0},{"$f":"IF(CJ90=1,$F78,IF(CJ91=1,-CI85,IF(CJ$38=1,-CI85,IF(CJ$6=12,IF(CJ92=1,-$F78/($I72/$G90)*SUM(BY92:CJ92)/12,0),0))))","v":0},{"$f":"SUM(BY84:CJ84)","v":0},{"$f":"IF(CL90=1,$F78,IF(CL91=1,-CK85,IF(CL$38=1,-CK85,IF(CL$6=12,IF(CL92=1,-$F78/($I72/$G90)*SUM(CA92:CL92)/12,0),0))))","v":0},{"$f":"IF(CM90=1,$F78,IF(CM91=1,-CL85,IF(CM$38=1,-CL85,IF(CM$6=12,IF(CM92=1,-$F78/($I72/$G90)*SUM(CB92:CM92)/12,0),0))))","v":0},{"$f":"IF(CN90=1,$F78,IF(CN91=1,-CM85,IF(CN$38=1,-CM85,IF(CN$6=12,IF(CN92=1,-$F78/($I72/$G90)*SUM(CC92:CN92)/12,0),0))))","v":0},{"$f":"IF(CO90=1,$F78,IF(CO91=1,-CN85,IF(CO$38=1,-CN85,IF(CO$6=12,IF(CO92=1,-$F78/($I72/$G90)*SUM(CD92:CO92)/12,0),0))))","v":0},{"$f":"IF(CP90=1,$F78,IF(CP91=1,-CO85,IF(CP$38=1,-CO85,IF(CP$6=12,IF(CP92=1,-$F78/($I72/$G90)*SUM(CE92:CP92)/12,0),0))))","v":0},{"$f":"IF(CQ90=1,$F78,IF(CQ91=1,-CP85,IF(CQ$38=1,-CP85,IF(CQ$6=12,IF(CQ92=1,-$F78/($I72/$G90)*SUM(CF92:CQ92)/12,0),0))))","v":0},{"$f":"IF(CR90=1,$F78,IF(CR91=1,-CQ85,IF(CR$38=1,-CQ85,IF(CR$6=12,IF(CR92=1,-$F78/($I72/$G90)*SUM(CG92:CR92)/12,0),0))))","v":0},{"$f":"IF(CS90=1,$F78,IF(CS91=1,-CR85,IF(CS$38=1,-CR85,IF(CS$6=12,IF(CS92=1,-$F78/($I72/$G90)*SUM(CH92:CS92)/12,0),0))))","v":0},{"$f":"IF(CT90=1,$F78,IF(CT91=1,-CS85,IF(CT$38=1,-CS85,IF(CT$6=12,IF(CT92=1,-$F78/($I72/$G90)*SUM(CI92:CT92)/12,0),0))))","v":0},{"$f":"IF(CU90=1,$F78,IF(CU91=1,-CT85,IF(CU$38=1,-CT85,IF(CU$6=12,IF(CU92=1,-$F78/($I72/$G90)*SUM(CJ92:CU92)/12,0),0))))","v":0},{"$f":"IF(CV90=1,$F78,IF(CV91=1,-CU85,IF(CV$38=1,-CU85,IF(CV$6=12,IF(CV92=1,-$F78/($I72/$G90)*SUM(CK92:CV92)/12,0),0))))","v":0},{"$f":"IF(CW90=1,$F78,IF(CW91=1,-CV85,IF(CW$38=1,-CV85,IF(CW$6=12,IF(CW92=1,-$F78/($I72/$G90)*SUM(CL92:CW92)/12,0),0))))","v":0},{"$f":"SUM(CL84:CW84)","v":0},{"$f":"IF(CY90=1,$F78,IF(CY91=1,-CX85,IF(CY$38=1,-CX85,IF(CY$6=12,IF(CY92=1,-$F78/($I72/$G90)*SUM(CN92:CY92)/12,0),0))))","v":0},{"$f":"IF(CZ90=1,$F78,IF(CZ91=1,-CY85,IF(CZ$38=1,-CY85,IF(CZ$6=12,IF(CZ92=1,-$F78/($I72/$G90)*SUM(CO92:CZ92)/12,0),0))))","v":0},{"$f":"IF(DA90=1,$F78,IF(DA91=1,-CZ85,IF(DA$38=1,-CZ85,IF(DA$6=12,IF(DA92=1,-$F78/($I72/$G90)*SUM(CP92:DA92)/12,0),0))))","v":0},{"$f":"IF(DB90=1,$F78,IF(DB91=1,-DA85,IF(DB$38=1,-DA85,IF(DB$6=12,IF(DB92=1,-$F78/($I72/$G90)*SUM(CQ92:DB92)/12,0),0))))","v":0},{"$f":"IF(DC90=1,$F78,IF(DC91=1,-DB85,IF(DC$38=1,-DB85,IF(DC$6=12,IF(DC92=1,-$F78/($I72/$G90)*SUM(CR92:DC92)/12,0),0))))","v":0},{"$f":"IF(DD90=1,$F78,IF(DD91=1,-DC85,IF(DD$38=1,-DC85,IF(DD$6=12,IF(DD92=1,-$F78/($I72/$G90)*SUM(CS92:DD92)/12,0),0))))","v":0},{"$f":"IF(DE90=1,$F78,IF(DE91=1,-DD85,IF(DE$38=1,-DD85,IF(DE$6=12,IF(DE92=1,-$F78/($I72/$G90)*SUM(CT92:DE92)/12,0),0))))","v":0},{"$f":"IF(DF90=1,$F78,IF(DF91=1,-DE85,IF(DF$38=1,-DE85,IF(DF$6=12,IF(DF92=1,-$F78/($I72/$G90)*SUM(CU92:DF92)/12,0),0))))","v":0},{"$f":"IF(DG90=1,$F78,IF(DG91=1,-DF85,IF(DG$38=1,-DF85,IF(DG$6=12,IF(DG92=1,-$F78/($I72/$G90)*SUM(CV92:DG92)/12,0),0))))","v":0},{"$f":"IF(DH90=1,$F78,IF(DH91=1,-DG85,IF(DH$38=1,-DG85,IF(DH$6=12,IF(DH92=1,-$F78/($I72/$G90)*SUM(CW92:DH92)/12,0),0))))","v":0},{"$f":"IF(DI90=1,$F78,IF(DI91=1,-DH85,IF(DI$38=1,-DH85,IF(DI$6=12,IF(DI92=1,-$F78/($I72/$G90)*SUM(CX92:DI92)/12,0),0))))","v":0},{"$f":"IF(DJ90=1,$F78,IF(DJ91=1,-DI85,IF(DJ$38=1,-DI85,IF(DJ$6=12,IF(DJ92=1,-$F78/($I72/$G90)*SUM(CY92:DJ92)/12,0),0))))","v":0},{"$f":"SUM(CY84:DJ84)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":84}]
[1,null,{"$f":"\"AS\"&F72","v":"ASRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X92=1,F78,0)","v":0},{"$f":"+X85+Y84","v":0},{"$f":"+Y85+Z84","v":0},{"$f":"+Z85+AA84","v":0},{"$f":"+AA85+AB84","v":0},{"$f":"+AB85+AC84","v":0},{"$f":"+AC85+AD84","v":0},{"$f":"+AD85+AE84","v":0},{"$f":"+AE85+AF84","v":0},{"$f":"+AF85+AG84","v":0},{"$f":"+AG85+AH84","v":0},{"$f":"+AH85+AI84","v":0},{"$f":"+AI85+AJ84","v":0},{"$f":"+AJ85","v":0},{"$f":"+AK85+AL84","v":0},{"$f":"+AL85+AM84","v":0},{"$f":"+AM85+AN84","v":0},{"$f":"+AN85+AO84","v":0},{"$f":"+AO85+AP84","v":0},{"$f":"+AP85+AQ84","v":0},{"$f":"+AQ85+AR84","v":0},{"$f":"+AR85+AS84","v":0},{"$f":"+AS85+AT84","v":0},{"$f":"+AT85+AU84","v":0},{"$f":"+AU85+AV84","v":0},{"$f":"+AV85+AW84","v":0},{"$f":"+AW85","v":0},{"$f":"+AX85+AY84","v":0},{"$f":"+AY85+AZ84","v":0},{"$f":"+AZ85+BA84","v":0},{"$f":"+BA85+BB84","v":0},{"$f":"+BB85+BC84","v":0},{"$f":"+BC85+BD84","v":0},{"$f":"+BD85+BE84","v":0},{"$f":"+BE85+BF84","v":0},{"$f":"+BF85+BG84","v":0},{"$f":"+BG85+BH84","v":0},{"$f":"+BH85+BI84","v":0},{"$f":"+BI85+BJ84","v":0},{"$f":"+BJ85","v":0},{"$f":"+BK85+BL84","v":0},{"$f":"+BL85+BM84","v":0},{"$f":"+BM85+BN84","v":0},{"$f":"+BN85+BO84","v":0},{"$f":"+BO85+BP84","v":0},{"$f":"+BP85+BQ84","v":0},{"$f":"+BQ85+BR84","v":0},{"$f":"+BR85+BS84","v":0},{"$f":"+BS85+BT84","v":0},{"$f":"+BT85+BU84","v":0},{"$f":"+BU85+BV84","v":0},{"$f":"+BV85+BW84","v":0},{"$f":"+BW85","v":0},{"$f":"+BX85+BY84","v":0},{"$f":"+BY85+BZ84","v":0},{"$f":"+BZ85+CA84","v":0},{"$f":"+CA85+CB84","v":0},{"$f":"+CB85+CC84","v":0},{"$f":"+CC85+CD84","v":0},{"$f":"+CD85+CE84","v":0},{"$f":"+CE85+CF84","v":0},{"$f":"+CF85+CG84","v":0},{"$f":"+CG85+CH84","v":0},{"$f":"+CH85+CI84","v":0},{"$f":"+CI85+CJ84","v":0},{"$f":"+CJ85","v":0},{"$f":"+CK85+CL84","v":0},{"$f":"+CL85+CM84","v":0},{"$f":"+CM85+CN84","v":0},{"$f":"+CN85+CO84","v":0},{"$f":"+CO85+CP84","v":0},{"$f":"+CP85+CQ84","v":0},{"$f":"+CQ85+CR84","v":0},{"$f":"+CR85+CS84","v":0},{"$f":"+CS85+CT84","v":0},{"$f":"+CT85+CU84","v":0},{"$f":"+CU85+CV84","v":0},{"$f":"+CV85+CW84","v":0},{"$f":"+CW85","v":0},{"$f":"+CX85+CY84","v":0},{"$f":"+CY85+CZ84","v":0},{"$f":"+CZ85+DA84","v":0},{"$f":"+DA85+DB84","v":0},{"$f":"+DB85+DC84","v":0},{"$f":"+DC85+DD84","v":0},{"$f":"+DD85+DE84","v":0},{"$f":"+DE85+DF84","v":0},{"$f":"+DF85+DG84","v":0},{"$f":"+DG85+DH84","v":0},{"$f":"+DH85+DI84","v":0},{"$f":"+DI85+DJ84","v":0},{"$f":"+DJ85","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":85}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":86}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":87}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":88}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F74","v":0},{"$f":"IF(Z72=\"\",Y89,Z72)","v":0},{"$f":"IF(AA72=\"\",Z89,AA72)","v":0},{"$f":"IF(AB72=\"\",AA89,AB72)","v":0},{"$f":"IF(AC72=\"\",AB89,AC72)","v":0},{"$f":"IF(AD72=\"\",AC89,AD72)","v":0},{"$f":"IF(AE72=\"\",AD89,AE72)","v":0},{"$f":"IF(AF72=\"\",AE89,AF72)","v":0},{"$f":"IF(AG72=\"\",AF89,AG72)","v":0},{"$f":"IF(AH72=\"\",AG89,AH72)","v":0},{"$f":"IF(AI72=\"\",AH89,AI72)","v":0},{"$f":"IF(AJ72=\"\",AI89,AJ72)","v":0},null,{"$f":"IF(AL72=\"\",AJ89,AL72)","v":0},{"$f":"IF(AM72=\"\",AL89,AM72)","v":0},{"$f":"IF(AN72=\"\",AM89,AN72)","v":0},{"$f":"IF(AO72=\"\",AN89,AO72)","v":0},{"$f":"IF(AP72=\"\",AO89,AP72)","v":0},{"$f":"IF(AQ72=\"\",AP89,AQ72)","v":0},{"$f":"IF(AR72=\"\",AQ89,AR72)","v":0},{"$f":"IF(AS72=\"\",AR89,AS72)","v":0},{"$f":"IF(AT72=\"\",AS89,AT72)","v":0},{"$f":"IF(AU72=\"\",AT89,AU72)","v":0},{"$f":"IF(AV72=\"\",AU89,AV72)","v":0},{"$f":"IF(AW72=\"\",AV89,AW72)","v":0},null,{"$f":"IF(AY72=\"\",AW89,AY72)","v":0},{"$f":"IF(AZ72=\"\",AY89,AZ72)","v":0},{"$f":"IF(BA72=\"\",AZ89,BA72)","v":0},{"$f":"IF(BB72=\"\",BA89,BB72)","v":0},{"$f":"IF(BC72=\"\",BB89,BC72)","v":0},{"$f":"IF(BD72=\"\",BC89,BD72)","v":0},{"$f":"IF(BE72=\"\",BD89,BE72)","v":0},{"$f":"IF(BF72=\"\",BE89,BF72)","v":0},{"$f":"IF(BG72=\"\",BF89,BG72)","v":0},{"$f":"IF(BH72=\"\",BG89,BH72)","v":0},{"$f":"IF(BI72=\"\",BH89,BI72)","v":0},{"$f":"IF(BJ72=\"\",BI89,BJ72)","v":0},null,{"$f":"IF(BL72=\"\",BJ89,BL72)","v":0},{"$f":"IF(BM72=\"\",BL89,BM72)","v":0},{"$f":"IF(BN72=\"\",BM89,BN72)","v":0},{"$f":"IF(BO72=\"\",BN89,BO72)","v":0},{"$f":"IF(BP72=\"\",BO89,BP72)","v":0},{"$f":"IF(BQ72=\"\",BP89,BQ72)","v":0},{"$f":"IF(BR72=\"\",BQ89,BR72)","v":0},{"$f":"IF(BS72=\"\",BR89,BS72)","v":0},{"$f":"IF(BT72=\"\",BS89,BT72)","v":0},{"$f":"IF(BU72=\"\",BT89,BU72)","v":0},{"$f":"IF(BV72=\"\",BU89,BV72)","v":0},{"$f":"IF(BW72=\"\",BV89,BW72)","v":0},null,{"$f":"IF(BY72=\"\",BW89,BY72)","v":0},{"$f":"IF(BZ72=\"\",BY89,BZ72)","v":0},{"$f":"IF(CA72=\"\",BZ89,CA72)","v":0},{"$f":"IF(CB72=\"\",CA89,CB72)","v":0},{"$f":"IF(CC72=\"\",CB89,CC72)","v":0},{"$f":"IF(CD72=\"\",CC89,CD72)","v":0},{"$f":"IF(CE72=\"\",CD89,CE72)","v":0},{"$f":"IF(CF72=\"\",CE89,CF72)","v":0},{"$f":"IF(CG72=\"\",CF89,CG72)","v":0},{"$f":"IF(CH72=\"\",CG89,CH72)","v":0},{"$f":"IF(CI72=\"\",CH89,CI72)","v":0},{"$f":"IF(CJ72=\"\",CI89,CJ72)","v":0},null,{"$f":"IF(CL72=\"\",CJ89,CL72)","v":0},{"$f":"IF(CM72=\"\",CL89,CM72)","v":0},{"$f":"IF(CN72=\"\",CM89,CN72)","v":0},{"$f":"IF(CO72=\"\",CN89,CO72)","v":0},{"$f":"IF(CP72=\"\",CO89,CP72)","v":0},{"$f":"IF(CQ72=\"\",CP89,CQ72)","v":0},{"$f":"IF(CR72=\"\",CQ89,CR72)","v":0},{"$f":"IF(CS72=\"\",CR89,CS72)","v":0},{"$f":"IF(CT72=\"\",CS89,CT72)","v":0},{"$f":"IF(CU72=\"\",CT89,CU72)","v":0},{"$f":"IF(CV72=\"\",CU89,CV72)","v":0},{"$f":"IF(CW72=\"\",CV89,CW72)","v":0},null,{"$f":"IF(CY72=\"\",CW89,CY72)","v":0},{"$f":"IF(CZ72=\"\",CY89,CZ72)","v":0},{"$f":"IF(DA72=\"\",CZ89,DA72)","v":0},{"$f":"IF(DB72=\"\",DA89,DB72)","v":0},{"$f":"IF(DC72=\"\",DB89,DC72)","v":0},{"$f":"IF(DD72=\"\",DC89,DD72)","v":0},{"$f":"IF(DE72=\"\",DD89,DE72)","v":0},{"$f":"IF(DF72=\"\",DE89,DF72)","v":0},{"$f":"IF(DG72=\"\",DF89,DG72)","v":0},{"$f":"IF(DH72=\"\",DG89,DH72)","v":0},{"$f":"IF(DI72=\"\",DH89,DI72)","v":0},{"$f":"IF(DJ72=\"\",DI89,DJ72)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":89}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F73,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F76=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F76=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F76=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F76=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F76=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F76=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F76=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":90}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y99:CJ99),1)=0,I72-J74,MOD(SUM(Y99:CJ99),1)+I72-J74-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F77=0,0,IF($F77=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F77=0,0,IF($F77=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F77=0,0,IF($F77=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F77=0,0,IF($F77=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F77=0,0,IF($F77=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F77=0,0,IF($F77=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F77=0,0,IF($F77=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":91}]
[2,null,null,null,null,{"$f":"F72","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N92","v":1},{"$f":"O92","v":1},{"$f":"P92","v":1},{"$f":"Q92","v":1},{"$f":"R92","v":1},{"$f":"S92","v":1},{"$f":"T92","v":1},{"$f":"U92","v":1},{"$f":"V92","v":1},{"$f":"W92","v":1},{"$f":"X92","v":1},{"$f":"IF(F76=0,1,0)","v":1},{"$f":"X92+X90-X91","v":1},{"$f":"Y92+Y90-Y91-Y96","v":1},{"$f":"Z92+Z90-Z91-Z96","v":1},{"$f":"AA92+AA90-AA91-AA96","v":1},{"$f":"AB92+AB90-AB91-AB96","v":1},{"$f":"AC92+AC90-AC91-AC96","v":1},{"$f":"AD92+AD90-AD91-AD96","v":1},{"$f":"AE92+AE90-AE91-AE96","v":1},{"$f":"AF92+AF90-AF91-AF96","v":1},{"$f":"AG92+AG90-AG91-AG96","v":1},{"$f":"AH92+AH90-AH91-AH96","v":1},{"$f":"AI92+AI90-AI91-AI96","v":1},{"$f":"AJ92","v":1},{"$f":"AJ92+AJ90-AJ91-AJ96","v":1},{"$f":"AL92+AL90-AL91-AL96","v":1},{"$f":"AM92+AM90-AM91-AM96","v":1},{"$f":"AN92+AN90-AN91-AN96","v":1},{"$f":"AO92+AO90-AO91-AO96","v":1},{"$f":"AP92+AP90-AP91-AP96","v":1},{"$f":"AQ92+AQ90-AQ91-AQ96","v":1},{"$f":"AR92+AR90-AR91-AR96","v":1},{"$f":"AS92+AS90-AS91-AS96","v":1},{"$f":"AT92+AT90-AT91-AT96","v":1},{"$f":"AU92+AU90-AU91-AU96","v":1},{"$f":"AV92+AV90-AV91-AV96","v":1},{"$f":"AW92","v":1},{"$f":"AW92+AW90-AW91-AW96","v":1},{"$f":"AY92+AY90-AY91-AY96","v":1},{"$f":"AZ92+AZ90-AZ91-AZ96","v":1},{"$f":"BA92+BA90-BA91-BA96","v":1},{"$f":"BB92+BB90-BB91-BB96","v":1},{"$f":"BC92+BC90-BC91-BC96","v":1},{"$f":"BD92+BD90-BD91-BD96","v":1},{"$f":"BE92+BE90-BE91-BE96","v":1},{"$f":"BF92+BF90-BF91-BF96","v":1},{"$f":"BG92+BG90-BG91-BG96","v":1},{"$f":"BH92+BH90-BH91-BH96","v":1},{"$f":"BI92+BI90-BI91-BI96","v":1},{"$f":"BJ92","v":1},{"$f":"BJ92+BJ90-BJ91-BJ96","v":1},{"$f":"BL92+BL90-BL91-BL96","v":1},{"$f":"BM92+BM90-BM91-BM96","v":1},{"$f":"BN92+BN90-BN91-BN96","v":1},{"$f":"BO92+BO90-BO91-BO96","v":1},{"$f":"BP92+BP90-BP91-BP96","v":1},{"$f":"BQ92+BQ90-BQ91-BQ96","v":1},{"$f":"BR92+BR90-BR91-BR96","v":1},{"$f":"BS92+BS90-BS91-BS96","v":1},{"$f":"BT92+BT90-BT91-BT96","v":1},{"$f":"BU92+BU90-BU91-BU96","v":1},{"$f":"BV92+BV90-BV91-BV96","v":1},{"$f":"BW92","v":1},{"$f":"BW92+BW90-BW91-BW96","v":1},{"$f":"BY92+BY90-BY91-BY96","v":1},{"$f":"BZ92+BZ90-BZ91-BZ96","v":1},{"$f":"CA92+CA90-CA91-CA96","v":1},{"$f":"CB92+CB90-CB91-CB96","v":1},{"$f":"CC92+CC90-CC91-CC96","v":1},{"$f":"CD92+CD90-CD91-CD96","v":1},{"$f":"CE92+CE90-CE91-CE96","v":1},{"$f":"CF92+CF90-CF91-CF96","v":1},{"$f":"CG92+CG90-CG91-CG96","v":1},{"$f":"CH92+CH90-CH91-CH96","v":1},{"$f":"CI92+CI90-CI91-CI96","v":1},{"$f":"CJ92","v":1},{"$f":"CJ92+CJ90-CJ91-CJ96","v":1},{"$f":"CL92+CL90-CL91-CL96","v":1},{"$f":"CM92+CM90-CM91-CM96","v":1},{"$f":"CN92+CN90-CN91-CN96","v":1},{"$f":"CO92+CO90-CO91-CO96","v":1},{"$f":"CP92+CP90-CP91-CP96","v":1},{"$f":"CQ92+CQ90-CQ91-CQ96","v":1},{"$f":"CR92+CR90-CR91-CR96","v":1},{"$f":"CS92+CS90-CS91-CS96","v":1},{"$f":"CT92+CT90-CT91-CT96","v":1},{"$f":"CU92+CU90-CU91-CU96","v":1},{"$f":"CV92+CV90-CV91-CV96","v":1},{"$f":"CW92","v":1},{"$f":"CW92+CW90-CW91-CW96","v":1},{"$f":"CY92+CY90-CY91-CY96","v":1},{"$f":"CZ92+CZ90-CZ91-CZ96","v":1},{"$f":"DA92+DA90-DA91-DA96","v":1},{"$f":"DB92+DB90-DB91-DB96","v":1},{"$f":"DC92+DC90-DC91-DC96","v":1},{"$f":"DD92+DD90-DD91-DD96","v":1},{"$f":"DE92+DE90-DE91-DE96","v":1},{"$f":"DF92+DF90-DF91-DF96","v":1},{"$f":"DG92+DG90-DG91-DG96","v":1},{"$f":"DH92+DH90-DH91-DH96","v":1},{"$f":"DI92+DI90-DI91-DI96","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":92}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X93+Y98,0)","v":0},{"$f":"ROUNDUP(Y93+Z98,0)","v":0},{"$f":"ROUNDUP(Z93+AA98,0)","v":1},{"$f":"ROUNDUP(AA93+AB98,0)","v":1},{"$f":"ROUNDUP(AB93+AC98,0)","v":1},{"$f":"ROUNDUP(AC93+AD98,0)","v":2},{"$f":"ROUNDUP(AD93+AE98,0)","v":2},{"$f":"ROUNDUP(AE93+AF98,0)","v":2},{"$f":"ROUNDUP(AF93+AG98,0)","v":3},{"$f":"ROUNDUP(AG93+AH98,0)","v":3},{"$f":"ROUNDUP(AH93+AI98,0)","v":3},{"$f":"ROUNDUP(AI93+AJ98,0)","v":4},null,{"$f":"ROUNDUP(AJ93+AL98,0)","v":4},{"$f":"ROUNDUP(AL93+AM98,0)","v":4},{"$f":"ROUNDUP(AM93+AN98,0)","v":5},{"$f":"ROUNDUP(AN93+AO98,0)","v":5},{"$f":"ROUNDUP(AO93+AP98,0)","v":5},{"$f":"ROUNDUP(AP93+AQ98,0)","v":6},{"$f":"ROUNDUP(AQ93+AR98,0)","v":6},{"$f":"ROUNDUP(AR93+AS98,0)","v":6},{"$f":"ROUNDUP(AS93+AT98,0)","v":7},{"$f":"ROUNDUP(AT93+AU98,0)","v":7},{"$f":"ROUNDUP(AU93+AV98,0)","v":7},{"$f":"ROUNDUP(AV93+AW98,0)","v":8},null,{"$f":"ROUNDUP(AW93+AY98,0)","v":8},{"$f":"ROUNDUP(AY93+AZ98,0)","v":8},{"$f":"ROUNDUP(AZ93+BA98,0)","v":9},{"$f":"ROUNDUP(BA93+BB98,0)","v":9},{"$f":"ROUNDUP(BB93+BC98,0)","v":9},{"$f":"ROUNDUP(BC93+BD98,0)","v":10},{"$f":"ROUNDUP(BD93+BE98,0)","v":10},{"$f":"ROUNDUP(BE93+BF98,0)","v":10},{"$f":"ROUNDUP(BF93+BG98,0)","v":11},{"$f":"ROUNDUP(BG93+BH98,0)","v":11},{"$f":"ROUNDUP(BH93+BI98,0)","v":11},{"$f":"ROUNDUP(BI93+BJ98,0)","v":12},null,{"$f":"ROUNDUP(BJ93+BL98,0)","v":12},{"$f":"ROUNDUP(BL93+BM98,0)","v":12},{"$f":"ROUNDUP(BM93+BN98,0)","v":13},{"$f":"ROUNDUP(BN93+BO98,0)","v":13},{"$f":"ROUNDUP(BO93+BP98,0)","v":13},{"$f":"ROUNDUP(BP93+BQ98,0)","v":14},{"$f":"ROUNDUP(BQ93+BR98,0)","v":14},{"$f":"ROUNDUP(BR93+BS98,0)","v":14},{"$f":"ROUNDUP(BS93+BT98,0)","v":15},{"$f":"ROUNDUP(BT93+BU98,0)","v":15},{"$f":"ROUNDUP(BU93+BV98,0)","v":15},{"$f":"ROUNDUP(BV93+BW98,0)","v":16},null,{"$f":"ROUNDUP(BW93+BY98,0)","v":16},{"$f":"ROUNDUP(BY93+BZ98,0)","v":16},{"$f":"ROUNDUP(BZ93+CA98,0)","v":17},{"$f":"ROUNDUP(CA93+CB98,0)","v":17},{"$f":"ROUNDUP(CB93+CC98,0)","v":17},{"$f":"ROUNDUP(CC93+CD98,0)","v":18},{"$f":"ROUNDUP(CD93+CE98,0)","v":18},{"$f":"ROUNDUP(CE93+CF98,0)","v":18},{"$f":"ROUNDUP(CF93+CG98,0)","v":19},{"$f":"ROUNDUP(CG93+CH98,0)","v":19},{"$f":"ROUNDUP(CH93+CI98,0)","v":19},{"$f":"ROUNDUP(CI93+CJ98,0)","v":20},null,{"$f":"ROUNDUP(CJ93+CL98,0)","v":20},{"$f":"ROUNDUP(CL93+CM98,0)","v":20},{"$f":"ROUNDUP(CM93+CN98,0)","v":21},{"$f":"ROUNDUP(CN93+CO98,0)","v":21},{"$f":"ROUNDUP(CO93+CP98,0)","v":21},{"$f":"ROUNDUP(CP93+CQ98,0)","v":22},{"$f":"ROUNDUP(CQ93+CR98,0)","v":22},{"$f":"ROUNDUP(CR93+CS98,0)","v":22},{"$f":"ROUNDUP(CS93+CT98,0)","v":23},{"$f":"ROUNDUP(CT93+CU98,0)","v":23},{"$f":"ROUNDUP(CU93+CV98,0)","v":23},{"$f":"ROUNDUP(CV93+CW98,0)","v":24},null,{"$f":"ROUNDUP(CW93+CY98,0)","v":24},{"$f":"ROUNDUP(CY93+CZ98,0)","v":24},{"$f":"ROUNDUP(CZ93+DA98,0)","v":25},{"$f":"ROUNDUP(DA93+DB98,0)","v":25},{"$f":"ROUNDUP(DB93+DC98,0)","v":25},{"$f":"ROUNDUP(DC93+DD98,0)","v":26},{"$f":"ROUNDUP(DD93+DE98,0)","v":26},{"$f":"ROUNDUP(DE93+DF98,0)","v":26},{"$f":"ROUNDUP(DF93+DG98,0)","v":27},{"$f":"ROUNDUP(DG93+DH98,0)","v":27},{"$f":"ROUNDUP(DH93+DI98,0)","v":27},{"$f":"ROUNDUP(DI93+DJ98,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":93}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F73,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":94}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y93<=$J74,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL93<=$J74,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY93<=$J74,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL93<=$J74,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY93<=$J74,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL93<=$J74,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY93<=$J74,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":95}]
[2,null,null,null,null,{"$f":"ADDRESS($DT92,AJ$5+25-(12/$G90),4)&\":\"&ADDRESS($DT92,AJ$5+24,4)","v":"AH92:AJ92"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y93=X93,0,IF(Y93=$I72,1,0))","v":0},{"$f":"IF(Z93=Y93,0,IF(Z93=$I72,1,0))","v":0},{"$f":"IF(AA93=Z93,0,IF(AA93=$I72,1,0))","v":0},{"$f":"IF(AB93=AA93,0,IF(AB93=$I72,1,0))","v":0},{"$f":"IF(AC93=AB93,0,IF(AC93=$I72,1,0))","v":0},{"$f":"IF(AD93=AC93,0,IF(AD93=$I72,1,0))","v":0},{"$f":"IF(AE93=AD93,0,IF(AE93=$I72,1,0))","v":0},{"$f":"IF(AF93=AE93,0,IF(AF93=$I72,1,0))","v":0},{"$f":"IF(AG93=AF93,0,IF(AG93=$I72,1,0))","v":0},{"$f":"IF(AH93=AG93,0,IF(AH93=$I72,1,0))","v":0},{"$f":"IF(AI93=AH93,0,IF(AI93=$I72,1,0))","v":0},{"$f":"IF(AJ93=AI93,0,IF(AJ93=$I72,1,0))","v":0},null,{"$f":"IF(AL93=AJ93,0,IF(AL93=$I72,1,0))","v":0},{"$f":"IF(AM93=AL93,0,IF(AM93=$I72,1,0))","v":0},{"$f":"IF(AN93=AM93,0,IF(AN93=$I72,1,0))","v":0},{"$f":"IF(AO93=AN93,0,IF(AO93=$I72,1,0))","v":0},{"$f":"IF(AP93=AO93,0,IF(AP93=$I72,1,0))","v":0},{"$f":"IF(AQ93=AP93,0,IF(AQ93=$I72,1,0))","v":0},{"$f":"IF(AR93=AQ93,0,IF(AR93=$I72,1,0))","v":0},{"$f":"IF(AS93=AR93,0,IF(AS93=$I72,1,0))","v":0},{"$f":"IF(AT93=AS93,0,IF(AT93=$I72,1,0))","v":0},{"$f":"IF(AU93=AT93,0,IF(AU93=$I72,1,0))","v":0},{"$f":"IF(AV93=AU93,0,IF(AV93=$I72,1,0))","v":0},{"$f":"IF(AW93=AV93,0,IF(AW93=$I72,1,0))","v":0},null,{"$f":"IF(AY93=AW93,0,IF(AY93=$I72,1,0))","v":0},{"$f":"IF(AZ93=AY93,0,IF(AZ93=$I72,1,0))","v":0},{"$f":"IF(BA93=AZ93,0,IF(BA93=$I72,1,0))","v":0},{"$f":"IF(BB93=BA93,0,IF(BB93=$I72,1,0))","v":0},{"$f":"IF(BC93=BB93,0,IF(BC93=$I72,1,0))","v":0},{"$f":"IF(BD93=BC93,0,IF(BD93=$I72,1,0))","v":0},{"$f":"IF(BE93=BD93,0,IF(BE93=$I72,1,0))","v":0},{"$f":"IF(BF93=BE93,0,IF(BF93=$I72,1,0))","v":0},{"$f":"IF(BG93=BF93,0,IF(BG93=$I72,1,0))","v":0},{"$f":"IF(BH93=BG93,0,IF(BH93=$I72,1,0))","v":0},{"$f":"IF(BI93=BH93,0,IF(BI93=$I72,1,0))","v":0},{"$f":"IF(BJ93=BI93,0,IF(BJ93=$I72,1,0))","v":0},null,{"$f":"IF(BL93=BJ93,0,IF(BL93=$I72,1,0))","v":0},{"$f":"IF(BM93=BL93,0,IF(BM93=$I72,1,0))","v":0},{"$f":"IF(BN93=BM93,0,IF(BN93=$I72,1,0))","v":0},{"$f":"IF(BO93=BN93,0,IF(BO93=$I72,1,0))","v":0},{"$f":"IF(BP93=BO93,0,IF(BP93=$I72,1,0))","v":0},{"$f":"IF(BQ93=BP93,0,IF(BQ93=$I72,1,0))","v":0},{"$f":"IF(BR93=BQ93,0,IF(BR93=$I72,1,0))","v":0},{"$f":"IF(BS93=BR93,0,IF(BS93=$I72,1,0))","v":0},{"$f":"IF(BT93=BS93,0,IF(BT93=$I72,1,0))","v":0},{"$f":"IF(BU93=BT93,0,IF(BU93=$I72,1,0))","v":0},{"$f":"IF(BV93=BU93,0,IF(BV93=$I72,1,0))","v":0},{"$f":"IF(BW93=BV93,0,IF(BW93=$I72,1,0))","v":0},null,{"$f":"IF(BY93=BW93,0,IF(BY93=$I72,1,0))","v":0},{"$f":"IF(BZ93=BY93,0,IF(BZ93=$I72,1,0))","v":0},{"$f":"IF(CA93=BZ93,0,IF(CA93=$I72,1,0))","v":0},{"$f":"IF(CB93=CA93,0,IF(CB93=$I72,1,0))","v":0},{"$f":"IF(CC93=CB93,0,IF(CC93=$I72,1,0))","v":0},{"$f":"IF(CD93=CC93,0,IF(CD93=$I72,1,0))","v":0},{"$f":"IF(CE93=CD93,0,IF(CE93=$I72,1,0))","v":0},{"$f":"IF(CF93=CE93,0,IF(CF93=$I72,1,0))","v":0},{"$f":"IF(CG93=CF93,0,IF(CG93=$I72,1,0))","v":0},{"$f":"IF(CH93=CG93,0,IF(CH93=$I72,1,0))","v":0},{"$f":"IF(CI93=CH93,0,IF(CI93=$I72,1,0))","v":0},{"$f":"IF(CJ93=CI93,0,IF(CJ93=$I72,1,0))","v":0},null,{"$f":"IF(CL93=CJ93,0,IF(CL93=$I72,1,0))","v":0},{"$f":"IF(CM93=CL93,0,IF(CM93=$I72,1,0))","v":0},{"$f":"IF(CN93=CM93,0,IF(CN93=$I72,1,0))","v":0},{"$f":"IF(CO93=CN93,0,IF(CO93=$I72,1,0))","v":0},{"$f":"IF(CP93=CO93,0,IF(CP93=$I72,1,0))","v":0},{"$f":"IF(CQ93=CP93,0,IF(CQ93=$I72,1,0))","v":0},{"$f":"IF(CR93=CQ93,0,IF(CR93=$I72,1,0))","v":0},{"$f":"IF(CS93=CR93,0,IF(CS93=$I72,1,0))","v":0},{"$f":"IF(CT93=CS93,0,IF(CT93=$I72,1,0))","v":0},{"$f":"IF(CU93=CT93,0,IF(CU93=$I72,1,0))","v":0},{"$f":"IF(CV93=CU93,0,IF(CV93=$I72,1,0))","v":0},{"$f":"IF(CW93=CV93,0,IF(CW93=$I72,1,0))","v":0},null,{"$f":"IF(CY93=CW93,0,IF(CY93=$I72,1,0))","v":0},{"$f":"IF(CZ93=CY93,0,IF(CZ93=$I72,1,0))","v":0},{"$f":"IF(DA93=CZ93,0,IF(DA93=$I72,1,0))","v":0},{"$f":"IF(DB93=DA93,0,IF(DB93=$I72,1,0))","v":0},{"$f":"IF(DC93=DB93,0,IF(DC93=$I72,1,0))","v":0},{"$f":"IF(DD93=DC93,0,IF(DD93=$I72,1,0))","v":0},{"$f":"IF(DE93=DD93,0,IF(DE93=$I72,1,0))","v":0},{"$f":"IF(DF93=DE93,0,IF(DF93=$I72,1,0))","v":0},{"$f":"IF(DG93=DF93,0,IF(DG93=$I72,1,0))","v":0},{"$f":"IF(DH93=DG93,0,IF(DH93=$I72,1,0))","v":0},{"$f":"IF(DI93=DH93,0,IF(DI93=$I72,1,0))","v":0},{"$f":"IF(DJ93=DI93,0,IF(DJ93=$I72,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":96}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H72,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":97}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT92,Y$5+25-(12/$G90),4)&\":\"&ADDRESS($DT92,Y$5+24,4)))/(12/$G90)*Y94","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT92,AL$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,AL$3+24,4)))/(12/$G90)*AL94","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT92,AN$5+25-(12/$G90),4)&\":\"&ADDRESS($DT92,AN$5+24,4)))/(12/$G90)*AN94","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT92,AY$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,AY$3+24,4)))/(12/$G90)*AY94","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT92,AZ$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,AZ$3+24,4)))/(12/$G90)*AZ94","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT92,BA$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,BA$3+24,4)))/(12/$G90)*BA94","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT92,BL$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,BL$3+24,4)))/(12/$G90)*BL94","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT92,BM$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,BM$3+24,4)))/(12/$G90)*BM94","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT92,BN$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,BN$3+24,4)))/(12/$G90)*BN94","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT92,BY$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,BY$3+24,4)))/(12/$G90)*BY94","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT92,BZ$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,BZ$3+24,4)))/(12/$G90)*BZ94","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT92,CA$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,CA$3+24,4)))/(12/$G90)*CA94","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT92,CL$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,CL$3+24,4)))/(12/$G90)*CL94","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT92,CM$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,CM$3+24,4)))/(12/$G90)*CM94","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT92,CN$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,CN$3+24,4)))/(12/$G90)*CN94","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT92,CY$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,CY$3+24,4)))/(12/$G90)*CY94","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT92,CZ$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,CZ$3+24,4)))/(12/$G90)*CZ94","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT92,DA$3+25-(12/$G90),4)&\":\"&ADDRESS($DT92,DA$3+24,4)))/(12/$G90)*DA94","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":98}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y98","v":0},{"$f":"IF(SUM($Y99:Y99)>1,ROUNDUP(Z98,0),Z98)","v":0},{"$f":"IF(SUM($Y99:Z99)>1,ROUNDUP(AA98,0),AA98)","v":1},{"$f":"IF(SUM($Y99:AA99)>1,ROUNDUP(AB98,0),AB98)","v":0},{"$f":"IF(SUM($Y99:AB99)>1,ROUNDUP(AC98,0),AC98)","v":0},{"$f":"IF(SUM($Y99:AC99)>1,ROUNDUP(AD98,0),AD98)","v":1},{"$f":"IF(SUM($Y99:AD99)>1,ROUNDUP(AE98,0),AE98)","v":0},{"$f":"IF(SUM($Y99:AE99)>1,ROUNDUP(AF98,0),AF98)","v":0},{"$f":"IF(SUM($Y99:AF99)>1,ROUNDUP(AG98,0),AG98)","v":1},{"$f":"IF(SUM($Y99:AG99)>1,ROUNDUP(AH98,0),AH98)","v":0},{"$f":"IF(SUM($Y99:AH99)>1,ROUNDUP(AI98,0),AI98)","v":0},{"$f":"IF(SUM($Y99:AI99)>1,ROUNDUP(AJ98,0),AJ98)","v":1},null,{"$f":"IF(SUM($Y99:AK99)>1,ROUNDUP(AL98,0),AL98)","v":0},{"$f":"IF(SUM($Y99:AL99)>1,ROUNDUP(AM98,0),AM98)","v":0},{"$f":"IF(SUM($Y99:AM99)>1,ROUNDUP(AN98,0),AN98)","v":1},{"$f":"IF(SUM($Y99:AN99)>1,ROUNDUP(AO98,0),AO98)","v":0},{"$f":"IF(SUM($Y99:AO99)>1,ROUNDUP(AP98,0),AP98)","v":0},{"$f":"IF(SUM($Y99:AP99)>1,ROUNDUP(AQ98,0),AQ98)","v":1},{"$f":"IF(SUM($Y99:AQ99)>1,ROUNDUP(AR98,0),AR98)","v":0},{"$f":"IF(SUM($Y99:AR99)>1,ROUNDUP(AS98,0),AS98)","v":0},{"$f":"IF(SUM($Y99:AS99)>1,ROUNDUP(AT98,0),AT98)","v":1},{"$f":"IF(SUM($Y99:AT99)>1,ROUNDUP(AU98,0),AU98)","v":0},{"$f":"IF(SUM($Y99:AU99)>1,ROUNDUP(AV98,0),AV98)","v":0},{"$f":"IF(SUM($Y99:AV99)>1,ROUNDUP(AW98,0),AW98)","v":1},null,{"$f":"IF(SUM($Y99:AX99)>1,ROUNDUP(AY98,0),AY98)","v":0},{"$f":"IF(SUM($Y99:AY99)>1,ROUNDUP(AZ98,0),AZ98)","v":0},{"$f":"IF(SUM($Y99:AZ99)>1,ROUNDUP(BA98,0),BA98)","v":1},{"$f":"IF(SUM($Y99:BA99)>1,ROUNDUP(BB98,0),BB98)","v":0},{"$f":"IF(SUM($Y99:BB99)>1,ROUNDUP(BC98,0),BC98)","v":0},{"$f":"IF(SUM($Y99:BC99)>1,ROUNDUP(BD98,0),BD98)","v":1},{"$f":"IF(SUM($Y99:BD99)>1,ROUNDUP(BE98,0),BE98)","v":0},{"$f":"IF(SUM($Y99:BE99)>1,ROUNDUP(BF98,0),BF98)","v":0},{"$f":"IF(SUM($Y99:BF99)>1,ROUNDUP(BG98,0),BG98)","v":1},{"$f":"IF(SUM($Y99:BG99)>1,ROUNDUP(BH98,0),BH98)","v":0},{"$f":"IF(SUM($Y99:BH99)>1,ROUNDUP(BI98,0),BI98)","v":0},{"$f":"IF(SUM($Y99:BI99)>1,ROUNDUP(BJ98,0),BJ98)","v":1},null,{"$f":"IF(SUM($Y99:BK99)>1,ROUNDUP(BL98,0),BL98)","v":0},{"$f":"IF(SUM($Y99:BL99)>1,ROUNDUP(BM98,0),BM98)","v":0},{"$f":"IF(SUM($Y99:BM99)>1,ROUNDUP(BN98,0),BN98)","v":1},{"$f":"IF(SUM($Y99:BN99)>1,ROUNDUP(BO98,0),BO98)","v":0},{"$f":"IF(SUM($Y99:BO99)>1,ROUNDUP(BP98,0),BP98)","v":0},{"$f":"IF(SUM($Y99:BP99)>1,ROUNDUP(BQ98,0),BQ98)","v":1},{"$f":"IF(SUM($Y99:BQ99)>1,ROUNDUP(BR98,0),BR98)","v":0},{"$f":"IF(SUM($Y99:BR99)>1,ROUNDUP(BS98,0),BS98)","v":0},{"$f":"IF(SUM($Y99:BS99)>1,ROUNDUP(BT98,0),BT98)","v":1},{"$f":"IF(SUM($Y99:BT99)>1,ROUNDUP(BU98,0),BU98)","v":0},{"$f":"IF(SUM($Y99:BU99)>1,ROUNDUP(BV98,0),BV98)","v":0},{"$f":"IF(SUM($Y99:BV99)>1,ROUNDUP(BW98,0),BW98)","v":1},null,{"$f":"IF(SUM($Y99:BX99)>1,ROUNDUP(BY98,0),BY98)","v":0},{"$f":"IF(SUM($Y99:BY99)>1,ROUNDUP(BZ98,0),BZ98)","v":0},{"$f":"IF(SUM($Y99:BZ99)>1,ROUNDUP(CA98,0),CA98)","v":1},{"$f":"IF(SUM($Y99:CA99)>1,ROUNDUP(CB98,0),CB98)","v":0},{"$f":"IF(SUM($Y99:CB99)>1,ROUNDUP(CC98,0),CC98)","v":0},{"$f":"IF(SUM($Y99:CC99)>1,ROUNDUP(CD98,0),CD98)","v":1},{"$f":"IF(SUM($Y99:CD99)>1,ROUNDUP(CE98,0),CE98)","v":0},{"$f":"IF(SUM($Y99:CE99)>1,ROUNDUP(CF98,0),CF98)","v":0},{"$f":"IF(SUM($Y99:CF99)>1,ROUNDUP(CG98,0),CG98)","v":1},{"$f":"IF(SUM($Y99:CG99)>1,ROUNDUP(CH98,0),CH98)","v":0},{"$f":"IF(SUM($Y99:CH99)>1,ROUNDUP(CI98,0),CI98)","v":0},{"$f":"IF(SUM($Y99:CI99)>1,ROUNDUP(CJ98,0),CJ98)","v":1},null,{"$f":"IF(SUM($Y99:CK99)>1,ROUNDUP(CL98,0),CL98)","v":0},{"$f":"IF(SUM($Y99:CL99)>1,ROUNDUP(CM98,0),CM98)","v":0},{"$f":"IF(SUM($Y99:CM99)>1,ROUNDUP(CN98,0),CN98)","v":1},{"$f":"IF(SUM($Y99:CN99)>1,ROUNDUP(CO98,0),CO98)","v":0},{"$f":"IF(SUM($Y99:CO99)>1,ROUNDUP(CP98,0),CP98)","v":0},{"$f":"IF(SUM($Y99:CP99)>1,ROUNDUP(CQ98,0),CQ98)","v":1},{"$f":"IF(SUM($Y99:CQ99)>1,ROUNDUP(CR98,0),CR98)","v":0},{"$f":"IF(SUM($Y99:CR99)>1,ROUNDUP(CS98,0),CS98)","v":0},{"$f":"IF(SUM($Y99:CS99)>1,ROUNDUP(CT98,0),CT98)","v":1},{"$f":"IF(SUM($Y99:CT99)>1,ROUNDUP(CU98,0),CU98)","v":0},{"$f":"IF(SUM($Y99:CU99)>1,ROUNDUP(CV98,0),CV98)","v":0},{"$f":"IF(SUM($Y99:CV99)>1,ROUNDUP(CW98,0),CW98)","v":1},null,{"$f":"IF(SUM($Y99:CX99)>1,ROUNDUP(CY98,0),CY98)","v":0},{"$f":"IF(SUM($Y99:CY99)>1,ROUNDUP(CZ98,0),CZ98)","v":0},{"$f":"IF(SUM($Y99:CZ99)>1,ROUNDUP(DA98,0),DA98)","v":1},{"$f":"IF(SUM($Y99:DA99)>1,ROUNDUP(DB98,0),DB98)","v":0},{"$f":"IF(SUM($Y99:DB99)>1,ROUNDUP(DC98,0),DC98)","v":0},{"$f":"IF(SUM($Y99:DC99)>1,ROUNDUP(DD98,0),DD98)","v":1},{"$f":"IF(SUM($Y99:DD99)>1,ROUNDUP(DE98,0),DE98)","v":0},{"$f":"IF(SUM($Y99:DE99)>1,ROUNDUP(DF98,0),DF98)","v":0},{"$f":"IF(SUM($Y99:DF99)>1,ROUNDUP(DG98,0),DG98)","v":1},{"$f":"IF(SUM($Y99:DG99)>1,ROUNDUP(DH98,0),DH98)","v":0},{"$f":"IF(SUM($Y99:DH99)>1,ROUNDUP(DI98,0),DI98)","v":0},{"$f":"IF(SUM($Y99:DI99)>1,ROUNDUP(DJ98,0),DJ98)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":99}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X76<1,0,PMT(Y89/$G90,$I72-X93,X76)*Y98)","v":0},{"$f":"IF(Y76<1,0,PMT(Z89/$G90,$I72-Y93,Y76)*Z98)","v":0},{"$f":"IF(Z76<1,0,PMT(AA89/$G90,$I72-Z93,Z76)*AA98)","v":0},{"$f":"IF(AA76<1,0,PMT(AB89/$G90,$I72-AA93,AA76)*AB98)","v":0},{"$f":"IF(AB76<1,0,PMT(AC89/$G90,$I72-AB93,AB76)*AC98)","v":0},{"$f":"IF(AC76<1,0,PMT(AD89/$G90,$I72-AC93,AC76)*AD98)","v":0},{"$f":"IF(AD76<1,0,PMT(AE89/$G90,$I72-AD93,AD76)*AE98)","v":0},{"$f":"IF(AE76<1,0,PMT(AF89/$G90,$I72-AE93,AE76)*AF98)","v":0},{"$f":"IF(AF76<1,0,PMT(AG89/$G90,$I72-AF93,AF76)*AG98)","v":0},{"$f":"IF(AG76<1,0,PMT(AH89/$G90,$I72-AG93,AG76)*AH98)","v":0},{"$f":"IF(AH76<1,0,PMT(AI89/$G90,$I72-AH93,AH76)*AI98)","v":0},{"$f":"IF(AI76<1,0,PMT(AJ89/$G90,$I72-AI93,AI76)*AJ98)","v":0},null,{"$f":"IF(AJ76<1,0,PMT(AL89/$G90,$I72-AJ93,AJ76)*AL98)","v":0},{"$f":"IF(AL76<1,0,PMT(AM89/$G90,$I72-AL93,AL76)*AM98)","v":0},{"$f":"IF(AM76<1,0,PMT(AN89/$G90,$I72-AM93,AM76)*AN98)","v":0},{"$f":"IF(AN76<1,0,PMT(AO89/$G90,$I72-AN93,AN76)*AO98)","v":0},{"$f":"IF(AO76<1,0,PMT(AP89/$G90,$I72-AO93,AO76)*AP98)","v":0},{"$f":"IF(AP76<1,0,PMT(AQ89/$G90,$I72-AP93,AP76)*AQ98)","v":0},{"$f":"IF(AQ76<1,0,PMT(AR89/$G90,$I72-AQ93,AQ76)*AR98)","v":0},{"$f":"IF(AR76<1,0,PMT(AS89/$G90,$I72-AR93,AR76)*AS98)","v":0},{"$f":"IF(AS76<1,0,PMT(AT89/$G90,$I72-AS93,AS76)*AT98)","v":0},{"$f":"IF(AT76<1,0,PMT(AU89/$G90,$I72-AT93,AT76)*AU98)","v":0},{"$f":"IF(AU76<1,0,PMT(AV89/$G90,$I72-AU93,AU76)*AV98)","v":0},{"$f":"IF(AV76<1,0,PMT(AW89/$G90,$I72-AV93,AV76)*AW98)","v":0},null,{"$f":"IF(AW76<1,0,PMT(AY89/$G90,$I72-AW93,AW76)*AY98)","v":0},{"$f":"IF(AY76<1,0,PMT(AZ89/$G90,$I72-AY93,AY76)*AZ98)","v":0},{"$f":"IF(AZ76<1,0,PMT(BA89/$G90,$I72-AZ93,AZ76)*BA98)","v":0},{"$f":"IF(BA76<1,0,PMT(BB89/$G90,$I72-BA93,BA76)*BB98)","v":0},{"$f":"IF(BB76<1,0,PMT(BC89/$G90,$I72-BB93,BB76)*BC98)","v":0},{"$f":"IF(BC76<1,0,PMT(BD89/$G90,$I72-BC93,BC76)*BD98)","v":0},{"$f":"IF(BD76<1,0,PMT(BE89/$G90,$I72-BD93,BD76)*BE98)","v":0},{"$f":"IF(BE76<1,0,PMT(BF89/$G90,$I72-BE93,BE76)*BF98)","v":0},{"$f":"IF(BF76<1,0,PMT(BG89/$G90,$I72-BF93,BF76)*BG98)","v":0},{"$f":"IF(BG76<1,0,PMT(BH89/$G90,$I72-BG93,BG76)*BH98)","v":0},{"$f":"IF(BH76<1,0,PMT(BI89/$G90,$I72-BH93,BH76)*BI98)","v":0},{"$f":"IF(BI76<1,0,PMT(BJ89/$G90,$I72-BI93,BI76)*BJ98)","v":0},null,{"$f":"IF(BJ76<1,0,PMT(BL89/$G90,$I72-BJ93,BJ76)*BL98)","v":0},{"$f":"IF(BL76<1,0,PMT(BM89/$G90,$I72-BL93,BL76)*BM98)","v":0},{"$f":"IF(BM76<1,0,PMT(BN89/$G90,$I72-BM93,BM76)*BN98)","v":0},{"$f":"IF(BN76<1,0,PMT(BO89/$G90,$I72-BN93,BN76)*BO98)","v":0},{"$f":"IF(BO76<1,0,PMT(BP89/$G90,$I72-BO93,BO76)*BP98)","v":0},{"$f":"IF(BP76<1,0,PMT(BQ89/$G90,$I72-BP93,BP76)*BQ98)","v":0},{"$f":"IF(BQ76<1,0,PMT(BR89/$G90,$I72-BQ93,BQ76)*BR98)","v":0},{"$f":"IF(BR76<1,0,PMT(BS89/$G90,$I72-BR93,BR76)*BS98)","v":0},{"$f":"IF(BS76<1,0,PMT(BT89/$G90,$I72-BS93,BS76)*BT98)","v":0},{"$f":"IF(BT76<1,0,PMT(BU89/$G90,$I72-BT93,BT76)*BU98)","v":0},{"$f":"IF(BU76<1,0,PMT(BV89/$G90,$I72-BU93,BU76)*BV98)","v":0},{"$f":"IF(BV76<1,0,PMT(BW89/$G90,$I72-BV93,BV76)*BW98)","v":0},null,{"$f":"IF(BW76<1,0,PMT(BY89/$G90,$I72-BW93,BW76)*BY98)","v":0},{"$f":"IF(BY76<1,0,PMT(BZ89/$G90,$I72-BY93,BY76)*BZ98)","v":0},{"$f":"IF(BZ76<1,0,PMT(CA89/$G90,$I72-BZ93,BZ76)*CA98)","v":0},{"$f":"IF(CA76<1,0,PMT(CB89/$G90,$I72-CA93,CA76)*CB98)","v":0},{"$f":"IF(CB76<1,0,PMT(CC89/$G90,$I72-CB93,CB76)*CC98)","v":0},{"$f":"IF(CC76<1,0,PMT(CD89/$G90,$I72-CC93,CC76)*CD98)","v":0},{"$f":"IF(CD76<1,0,PMT(CE89/$G90,$I72-CD93,CD76)*CE98)","v":0},{"$f":"IF(CE76<1,0,PMT(CF89/$G90,$I72-CE93,CE76)*CF98)","v":0},{"$f":"IF(CF76<1,0,PMT(CG89/$G90,$I72-CF93,CF76)*CG98)","v":0},{"$f":"IF(CG76<1,0,PMT(CH89/$G90,$I72-CG93,CG76)*CH98)","v":0},{"$f":"IF(CH76<1,0,PMT(CI89/$G90,$I72-CH93,CH76)*CI98)","v":0},{"$f":"IF(CI76<1,0,PMT(CJ89/$G90,$I72-CI93,CI76)*CJ98)","v":0},null,{"$f":"IF(CJ76<1,0,PMT(CL89/$G90,$I72-CJ93,CJ76)*CL98)","v":0},{"$f":"IF(CL76<1,0,PMT(CM89/$G90,$I72-CL93,CL76)*CM98)","v":0},{"$f":"IF(CM76<1,0,PMT(CN89/$G90,$I72-CM93,CM76)*CN98)","v":0},{"$f":"IF(CN76<1,0,PMT(CO89/$G90,$I72-CN93,CN76)*CO98)","v":0},{"$f":"IF(CO76<1,0,PMT(CP89/$G90,$I72-CO93,CO76)*CP98)","v":0},{"$f":"IF(CP76<1,0,PMT(CQ89/$G90,$I72-CP93,CP76)*CQ98)","v":0},{"$f":"IF(CQ76<1,0,PMT(CR89/$G90,$I72-CQ93,CQ76)*CR98)","v":0},{"$f":"IF(CR76<1,0,PMT(CS89/$G90,$I72-CR93,CR76)*CS98)","v":0},{"$f":"IF(CS76<1,0,PMT(CT89/$G90,$I72-CS93,CS76)*CT98)","v":0},{"$f":"IF(CT76<1,0,PMT(CU89/$G90,$I72-CT93,CT76)*CU98)","v":0},{"$f":"IF(CU76<1,0,PMT(CV89/$G90,$I72-CU93,CU76)*CV98)","v":0},{"$f":"IF(CV76<1,0,PMT(CW89/$G90,$I72-CV93,CV76)*CW98)","v":0},null,{"$f":"IF(CW76<1,0,PMT(CY89/$G90,$I72-CW93,CW76)*CY98)","v":0},{"$f":"IF(CY76<1,0,PMT(CZ89/$G90,$I72-CY93,CY76)*CZ98)","v":0},{"$f":"IF(CZ76<1,0,PMT(DA89/$G90,$I72-CZ93,CZ76)*DA98)","v":0},{"$f":"IF(DA76<1,0,PMT(DB89/$G90,$I72-DA93,DA76)*DB98)","v":0},{"$f":"IF(DB76<1,0,PMT(DC89/$G90,$I72-DB93,DB76)*DC98)","v":0},{"$f":"IF(DC76<1,0,PMT(DD89/$G90,$I72-DC93,DC76)*DD98)","v":0},{"$f":"IF(DD76<1,0,PMT(DE89/$G90,$I72-DD93,DD76)*DE98)","v":0},{"$f":"IF(DE76<1,0,PMT(DF89/$G90,$I72-DE93,DE76)*DF98)","v":0},{"$f":"IF(DF76<1,0,PMT(DG89/$G90,$I72-DF93,DF76)*DG98)","v":0},{"$f":"IF(DG76<1,0,PMT(DH89/$G90,$I72-DG93,DG76)*DH98)","v":0},{"$f":"IF(DH76<1,0,PMT(DI89/$G90,$I72-DH93,DH76)*DI98)","v":0},{"$f":"IF(DI76<1,0,PMT(DJ89/$G90,$I72-DI93,DI76)*DJ98)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":100}]
[{"$f":"IF(J101=0,1,0)","v":1},{"$f":"\"A\"&C101","v":"A4"},{"$f":"+C72+1","v":4},null,{"$f":"\"Lån \"&C101","v":"Lån 4"},"Realkreditlån","Fast","DKK",120,0,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y118:AJ118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL118:AW118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY118:BJ118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL118:BW118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY118:CJ118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL118:CW118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY118:DJ118)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":101}]
[{"$f":"A101","v":1},{"$f":"\"B\"&C101","v":"B4"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y120=1,X105*-Y118/$G119*SUM(Y127:AJ127),X105*-Y118/$G119*Y127)","v":0},{"$f":"IF(Z120=1,Y105*-Z118/$G119*SUM(Z127:AL127),Y105*-Z118/$G119*Z127)","v":0},{"$f":"IF(AA120=1,Z105*-AA118/$G119*SUM(AA127:AM127),Z105*-AA118/$G119*AA127)","v":0},{"$f":"IF(AB120=1,AA105*-AB118/$G119*SUM(AB127:AN127),AA105*-AB118/$G119*AB127)","v":0},{"$f":"IF(AC120=1,AB105*-AC118/$G119*SUM(AC127:AO127),AB105*-AC118/$G119*AC127)","v":0},{"$f":"IF(AD120=1,AC105*-AD118/$G119*SUM(AD127:AP127),AC105*-AD118/$G119*AD127)","v":0},{"$f":"IF(AE120=1,AD105*-AE118/$G119*SUM(AE127:AQ127),AD105*-AE118/$G119*AE127)","v":0},{"$f":"IF(AF120=1,AE105*-AF118/$G119*SUM(AF127:AR127),AE105*-AF118/$G119*AF127)","v":0},{"$f":"IF(AG120=1,AF105*-AG118/$G119*SUM(AG127:AS127),AF105*-AG118/$G119*AG127)","v":0},{"$f":"IF(AH120=1,AG105*-AH118/$G119*SUM(AH127:AT127),AG105*-AH118/$G119*AH127)","v":0},{"$f":"IF(AI120=1,AH105*-AI118/$G119*SUM(AI127:AU127),AH105*-AI118/$G119*AI127)","v":0},{"$f":"IF(AJ120=1,AI105*-AJ118/$G119*SUM(AJ127:AV127),AI105*-AJ118/$G119*AJ127)","v":0},{"$f":"SUM(Y102:AJ102)","v":0},{"$f":"IF(AL120=1,AJ105*-AL118/$G119*SUM(AL127:AW127),AJ105*-AL118/$G119*AL127)","v":0},{"$f":"IF(AM120=1,AL105*-AM118/$G119*SUM(AM127:AZ127),AL105*-AM118/$G119*AM127)","v":0},{"$f":"IF(AN120=1,AM105*-AN118/$G119*SUM(AN127:BA127),AM105*-AN118/$G119*AN127)","v":0},{"$f":"IF(AO120=1,AN105*-AO118/$G119*SUM(AO127:BB127),AN105*-AO118/$G119*AO127)","v":0},{"$f":"IF(AP120=1,AO105*-AP118/$G119*SUM(AP127:BC127),AO105*-AP118/$G119*AP127)","v":0},{"$f":"IF(AQ120=1,AP105*-AQ118/$G119*SUM(AQ127:BD127),AP105*-AQ118/$G119*AQ127)","v":0},{"$f":"IF(AR120=1,AQ105*-AR118/$G119*SUM(AR127:BE127),AQ105*-AR118/$G119*AR127)","v":0},{"$f":"IF(AS120=1,AR105*-AS118/$G119*SUM(AS127:BF127),AR105*-AS118/$G119*AS127)","v":0},{"$f":"IF(AT120=1,AS105*-AT118/$G119*SUM(AT127:BG127),AS105*-AT118/$G119*AT127)","v":0},{"$f":"IF(AU120=1,AT105*-AU118/$G119*SUM(AU127:BH127),AT105*-AU118/$G119*AU127)","v":0},{"$f":"IF(AV120=1,AU105*-AV118/$G119*SUM(AV127:BI127),AU105*-AV118/$G119*AV127)","v":0},{"$f":"IF(AW120=1,AV105*-AW118/$G119*SUM(AW127:BJ127),AV105*-AW118/$G119*AW127)","v":0},{"$f":"SUM(AL102:AW102)","v":0},{"$f":"IF(AY120=1,AW105*-AY118/$G119*SUM(AY127:BJ127),AW105*-AY118/$G119*AY127)","v":0},{"$f":"IF(AZ120=1,AY105*-AZ118/$G119*SUM(AZ127:BM127),AY105*-AZ118/$G119*AZ127)","v":0},{"$f":"IF(BA120=1,AZ105*-BA118/$G119*SUM(BA127:BN127),AZ105*-BA118/$G119*BA127)","v":0},{"$f":"IF(BB120=1,BA105*-BB118/$G119*SUM(BB127:BO127),BA105*-BB118/$G119*BB127)","v":0},{"$f":"IF(BC120=1,BB105*-BC118/$G119*SUM(BC127:BP127),BB105*-BC118/$G119*BC127)","v":0},{"$f":"IF(BD120=1,BC105*-BD118/$G119*SUM(BD127:BQ127),BC105*-BD118/$G119*BD127)","v":0},{"$f":"IF(BE120=1,BD105*-BE118/$G119*SUM(BE127:BR127),BD105*-BE118/$G119*BE127)","v":0},{"$f":"IF(BF120=1,BE105*-BF118/$G119*SUM(BF127:BS127),BE105*-BF118/$G119*BF127)","v":0},{"$f":"IF(BG120=1,BF105*-BG118/$G119*SUM(BG127:BT127),BF105*-BG118/$G119*BG127)","v":0},{"$f":"IF(BH120=1,BG105*-BH118/$G119*SUM(BH127:BU127),BG105*-BH118/$G119*BH127)","v":0},{"$f":"IF(BI120=1,BH105*-BI118/$G119*SUM(BI127:BV127),BH105*-BI118/$G119*BI127)","v":0},{"$f":"IF(BJ120=1,BI105*-BJ118/$G119*SUM(BJ127:BW127),BI105*-BJ118/$G119*BJ127)","v":0},{"$f":"SUM(AY102:BJ102)","v":0},{"$f":"IF(BL120=1,BJ105*-BL118/$G119*SUM(BL127:BW127),BJ105*-BL118/$G119*BL127)","v":0},{"$f":"IF(BM120=1,BL105*-BM118/$G119*SUM(BM127:BZ127),BL105*-BM118/$G119*BM127)","v":0},{"$f":"IF(BN120=1,BM105*-BN118/$G119*SUM(BN127:CA127),BM105*-BN118/$G119*BN127)","v":0},{"$f":"IF(BO120=1,BN105*-BO118/$G119*SUM(BO127:CB127),BN105*-BO118/$G119*BO127)","v":0},{"$f":"IF(BP120=1,BO105*-BP118/$G119*SUM(BP127:CC127),BO105*-BP118/$G119*BP127)","v":0},{"$f":"IF(BQ120=1,BP105*-BQ118/$G119*SUM(BQ127:CD127),BP105*-BQ118/$G119*BQ127)","v":0},{"$f":"IF(BR120=1,BQ105*-BR118/$G119*SUM(BR127:CE127),BQ105*-BR118/$G119*BR127)","v":0},{"$f":"IF(BS120=1,BR105*-BS118/$G119*SUM(BS127:CF127),BR105*-BS118/$G119*BS127)","v":0},{"$f":"IF(BT120=1,BS105*-BT118/$G119*SUM(BT127:CG127),BS105*-BT118/$G119*BT127)","v":0},{"$f":"IF(BU120=1,BT105*-BU118/$G119*SUM(BU127:CH127),BT105*-BU118/$G119*BU127)","v":0},{"$f":"IF(BV120=1,BU105*-BV118/$G119*SUM(BV127:CI127),BU105*-BV118/$G119*BV127)","v":0},{"$f":"IF(BW120=1,BV105*-BW118/$G119*SUM(BW127:CJ127),BV105*-BW118/$G119*BW127)","v":0},{"$f":"SUM(BL102:BW102)","v":0},{"$f":"IF(BY120=1,BW105*-BY118/$G119*SUM(BY127:CJ127),BW105*-BY118/$G119*BY127)","v":0},{"$f":"IF(BZ120=1,BY105*-BZ118/$G119*SUM(BZ127:CM127),BY105*-BZ118/$G119*BZ127)","v":0},{"$f":"IF(CA120=1,BZ105*-CA118/$G119*SUM(CA127:CN127),BZ105*-CA118/$G119*CA127)","v":0},{"$f":"IF(CB120=1,CA105*-CB118/$G119*SUM(CB127:CO127),CA105*-CB118/$G119*CB127)","v":0},{"$f":"IF(CC120=1,CB105*-CC118/$G119*SUM(CC127:CP127),CB105*-CC118/$G119*CC127)","v":0},{"$f":"IF(CD120=1,CC105*-CD118/$G119*SUM(CD127:CQ127),CC105*-CD118/$G119*CD127)","v":0},{"$f":"IF(CE120=1,CD105*-CE118/$G119*SUM(CE127:CR127),CD105*-CE118/$G119*CE127)","v":0},{"$f":"IF(CF120=1,CE105*-CF118/$G119*SUM(CF127:CS127),CE105*-CF118/$G119*CF127)","v":0},{"$f":"IF(CG120=1,CF105*-CG118/$G119*SUM(CG127:CT127),CF105*-CG118/$G119*CG127)","v":0},{"$f":"IF(CH120=1,CG105*-CH118/$G119*SUM(CH127:CU127),CG105*-CH118/$G119*CH127)","v":0},{"$f":"IF(CI120=1,CH105*-CI118/$G119*SUM(CI127:CV127),CH105*-CI118/$G119*CI127)","v":0},{"$f":"IF(CJ120=1,CI105*-CJ118/$G119*SUM(CJ127:CW127),CI105*-CJ118/$G119*CJ127)","v":0},{"$f":"SUM(BY102:CJ102)","v":0},{"$f":"IF(CL120=1,CJ105*-CL118/$G119*SUM(CL127:CW127),CJ105*-CL118/$G119*CL127)","v":0},{"$f":"IF(CM120=1,CL105*-CM118/$G119*SUM(CM127:CZ127),CL105*-CM118/$G119*CM127)","v":0},{"$f":"IF(CN120=1,CM105*-CN118/$G119*SUM(CN127:DA127),CM105*-CN118/$G119*CN127)","v":0},{"$f":"IF(CO120=1,CN105*-CO118/$G119*SUM(CO127:DB127),CN105*-CO118/$G119*CO127)","v":0},{"$f":"IF(CP120=1,CO105*-CP118/$G119*SUM(CP127:DC127),CO105*-CP118/$G119*CP127)","v":0},{"$f":"IF(CQ120=1,CP105*-CQ118/$G119*SUM(CQ127:DD127),CP105*-CQ118/$G119*CQ127)","v":0},{"$f":"IF(CR120=1,CQ105*-CR118/$G119*SUM(CR127:DE127),CQ105*-CR118/$G119*CR127)","v":0},{"$f":"IF(CS120=1,CR105*-CS118/$G119*SUM(CS127:DF127),CR105*-CS118/$G119*CS127)","v":0},{"$f":"IF(CT120=1,CS105*-CT118/$G119*SUM(CT127:DG127),CS105*-CT118/$G119*CT127)","v":0},{"$f":"IF(CU120=1,CT105*-CU118/$G119*SUM(CU127:DH127),CT105*-CU118/$G119*CU127)","v":0},{"$f":"IF(CV120=1,CU105*-CV118/$G119*SUM(CV127:DI127),CU105*-CV118/$G119*CV127)","v":0},{"$f":"IF(CW120=1,CV105*-CW118/$G119*SUM(CW127:DJ127),CV105*-CW118/$G119*CW127)","v":0},{"$f":"SUM(CL102:CW102)","v":0},{"$f":"IF(CY120=1,CW105*-CY118/$G119*SUM(CY127:DJ127),CW105*-CY118/$G119*CY127)","v":0},{"$f":"IF(CZ120=1,CY105*-CZ118/$G119*SUM(CZ127:DM127),CY105*-CZ118/$G119*CZ127)","v":0},{"$f":"IF(DA120=1,CZ105*-DA118/$G119*SUM(DA127:DN127),CZ105*-DA118/$G119*DA127)","v":0},{"$f":"IF(DB120=1,DA105*-DB118/$G119*SUM(DB127:DO127),DA105*-DB118/$G119*DB127)","v":0},{"$f":"IF(DC120=1,DB105*-DC118/$G119*SUM(DC127:DP127),DB105*-DC118/$G119*DC127)","v":0},{"$f":"IF(DD120=1,DC105*-DD118/$G119*SUM(DD127:DQ127),DC105*-DD118/$G119*DD127)","v":0},{"$f":"IF(DE120=1,DD105*-DE118/$G119*SUM(DE127:DR127),DD105*-DE118/$G119*DE127)","v":0},{"$f":"IF(DF120=1,DE105*-DF118/$G119*SUM(DF127:DS127),DE105*-DF118/$G119*DF127)","v":0},{"$f":"IF(DG120=1,DF105*-DG118/$G119*SUM(DG127:DT127),DF105*-DG118/$G119*DG127)","v":0},{"$f":"IF(DH120=1,DG105*-DH118/$G119*SUM(DH127:DU127),DG105*-DH118/$G119*DH127)","v":0},{"$f":"IF(DI120=1,DH105*-DI118/$G119*SUM(DI127:DU127),DH105*-DI118/$G119*DI127)","v":0},{"$f":"IF(DJ120=1,DI105*-DJ118/$G119*SUM(DJ127:DU127),DI105*-DJ118/$G119*DJ127)","v":0},{"$f":"SUM(CY102:DJ102)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":102}]
[{"$f":"A102","v":1},{"$f":"\"C\"&C101","v":"C4"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y120=1,X105*-$F104/$G119*SUM(Y127:AJ127),X105*-$F104/$G119*Y127)","v":0},{"$f":"IF(Z120=1,Y105*-$F104/$G119*SUM(Z127:AL127),Y105*-$F104/$G119*Z127)","v":0},{"$f":"IF(AA120=1,Z105*-$F104/$G119*SUM(AA127:AM127),Z105*-$F104/$G119*AA127)","v":0},{"$f":"IF(AB120=1,AA105*-$F104/$G119*SUM(AB127:AN127),AA105*-$F104/$G119*AB127)","v":0},{"$f":"IF(AC120=1,AB105*-$F104/$G119*SUM(AC127:AO127),AB105*-$F104/$G119*AC127)","v":0},{"$f":"IF(AD120=1,AC105*-$F104/$G119*SUM(AD127:AP127),AC105*-$F104/$G119*AD127)","v":0},{"$f":"IF(AE120=1,AD105*-$F104/$G119*SUM(AE127:AQ127),AD105*-$F104/$G119*AE127)","v":0},{"$f":"IF(AF120=1,AE105*-$F104/$G119*SUM(AF127:AR127),AE105*-$F104/$G119*AF127)","v":0},{"$f":"IF(AG120=1,AF105*-$F104/$G119*SUM(AG127:AS127),AF105*-$F104/$G119*AG127)","v":0},{"$f":"IF(AH120=1,AG105*-$F104/$G119*SUM(AH127:AT127),AG105*-$F104/$G119*AH127)","v":0},{"$f":"IF(AI120=1,AH105*-$F104/$G119*SUM(AI127:AU127),AH105*-$F104/$G119*AI127)","v":0},{"$f":"IF(AJ120=1,AI105*-$F104/$G119*SUM(AJ127:AV127),AI105*-$F104/$G119*AJ127)","v":0},{"$f":"SUM(Y103:AJ103)","v":0},{"$f":"IF(AL120=1,AJ105*-$F104/$G119*SUM(AL127:AW127),AJ105*-$F104/$G119*AL127)","v":0},{"$f":"IF(AM120=1,AL105*-$F104/$G119*SUM(AM127:AZ127),AL105*-$F104/$G119*AM127)","v":0},{"$f":"IF(AN120=1,AM105*-$F104/$G119*SUM(AN127:BA127),AM105*-$F104/$G119*AN127)","v":0},{"$f":"IF(AO120=1,AN105*-$F104/$G119*SUM(AO127:BB127),AN105*-$F104/$G119*AO127)","v":0},{"$f":"IF(AP120=1,AO105*-$F104/$G119*SUM(AP127:BC127),AO105*-$F104/$G119*AP127)","v":0},{"$f":"IF(AQ120=1,AP105*-$F104/$G119*SUM(AQ127:BD127),AP105*-$F104/$G119*AQ127)","v":0},{"$f":"IF(AR120=1,AQ105*-$F104/$G119*SUM(AR127:BE127),AQ105*-$F104/$G119*AR127)","v":0},{"$f":"IF(AS120=1,AR105*-$F104/$G119*SUM(AS127:BF127),AR105*-$F104/$G119*AS127)","v":0},{"$f":"IF(AT120=1,AS105*-$F104/$G119*SUM(AT127:BG127),AS105*-$F104/$G119*AT127)","v":0},{"$f":"IF(AU120=1,AT105*-$F104/$G119*SUM(AU127:BH127),AT105*-$F104/$G119*AU127)","v":0},{"$f":"IF(AV120=1,AU105*-$F104/$G119*SUM(AV127:BI127),AU105*-$F104/$G119*AV127)","v":0},{"$f":"IF(AW120=1,AV105*-$F104/$G119*SUM(AW127:BJ127),AV105*-$F104/$G119*AW127)","v":0},{"$f":"SUM(AL103:AW103)","v":0},{"$f":"IF(AY120=1,AW105*-$F104/$G119*SUM(AY127:BJ127),AW105*-$F104/$G119*AY127)","v":0},{"$f":"IF(AZ120=1,AY105*-$F104/$G119*SUM(AZ127:BM127),AY105*-$F104/$G119*AZ127)","v":0},{"$f":"IF(BA120=1,AZ105*-$F104/$G119*SUM(BA127:BN127),AZ105*-$F104/$G119*BA127)","v":0},{"$f":"IF(BB120=1,BA105*-$F104/$G119*SUM(BB127:BO127),BA105*-$F104/$G119*BB127)","v":0},{"$f":"IF(BC120=1,BB105*-$F104/$G119*SUM(BC127:BP127),BB105*-$F104/$G119*BC127)","v":0},{"$f":"IF(BD120=1,BC105*-$F104/$G119*SUM(BD127:BQ127),BC105*-$F104/$G119*BD127)","v":0},{"$f":"IF(BE120=1,BD105*-$F104/$G119*SUM(BE127:BR127),BD105*-$F104/$G119*BE127)","v":0},{"$f":"IF(BF120=1,BE105*-$F104/$G119*SUM(BF127:BS127),BE105*-$F104/$G119*BF127)","v":0},{"$f":"IF(BG120=1,BF105*-$F104/$G119*SUM(BG127:BT127),BF105*-$F104/$G119*BG127)","v":0},{"$f":"IF(BH120=1,BG105*-$F104/$G119*SUM(BH127:BU127),BG105*-$F104/$G119*BH127)","v":0},{"$f":"IF(BI120=1,BH105*-$F104/$G119*SUM(BI127:BV127),BH105*-$F104/$G119*BI127)","v":0},{"$f":"IF(BJ120=1,BI105*-$F104/$G119*SUM(BJ127:BW127),BI105*-$F104/$G119*BJ127)","v":0},{"$f":"SUM(AY103:BJ103)","v":0},{"$f":"IF(BL120=1,BJ105*-$F104/$G119*SUM(BL127:BW127),BJ105*-$F104/$G119*BL127)","v":0},{"$f":"IF(BM120=1,BL105*-$F104/$G119*SUM(BM127:BZ127),BL105*-$F104/$G119*BM127)","v":0},{"$f":"IF(BN120=1,BM105*-$F104/$G119*SUM(BN127:CA127),BM105*-$F104/$G119*BN127)","v":0},{"$f":"IF(BO120=1,BN105*-$F104/$G119*SUM(BO127:CB127),BN105*-$F104/$G119*BO127)","v":0},{"$f":"IF(BP120=1,BO105*-$F104/$G119*SUM(BP127:CC127),BO105*-$F104/$G119*BP127)","v":0},{"$f":"IF(BQ120=1,BP105*-$F104/$G119*SUM(BQ127:CD127),BP105*-$F104/$G119*BQ127)","v":0},{"$f":"IF(BR120=1,BQ105*-$F104/$G119*SUM(BR127:CE127),BQ105*-$F104/$G119*BR127)","v":0},{"$f":"IF(BS120=1,BR105*-$F104/$G119*SUM(BS127:CF127),BR105*-$F104/$G119*BS127)","v":0},{"$f":"IF(BT120=1,BS105*-$F104/$G119*SUM(BT127:CG127),BS105*-$F104/$G119*BT127)","v":0},{"$f":"IF(BU120=1,BT105*-$F104/$G119*SUM(BU127:CH127),BT105*-$F104/$G119*BU127)","v":0},{"$f":"IF(BV120=1,BU105*-$F104/$G119*SUM(BV127:CI127),BU105*-$F104/$G119*BV127)","v":0},{"$f":"IF(BW120=1,BV105*-$F104/$G119*SUM(BW127:CJ127),BV105*-$F104/$G119*BW127)","v":0},{"$f":"SUM(BL103:BW103)","v":0},{"$f":"IF(BY120=1,BW105*-$F104/$G119*SUM(BY127:CJ127),BW105*-$F104/$G119*BY127)","v":0},{"$f":"IF(BZ120=1,BY105*-$F104/$G119*SUM(BZ127:CM127),BY105*-$F104/$G119*BZ127)","v":0},{"$f":"IF(CA120=1,BZ105*-$F104/$G119*SUM(CA127:CN127),BZ105*-$F104/$G119*CA127)","v":0},{"$f":"IF(CB120=1,CA105*-$F104/$G119*SUM(CB127:CO127),CA105*-$F104/$G119*CB127)","v":0},{"$f":"IF(CC120=1,CB105*-$F104/$G119*SUM(CC127:CP127),CB105*-$F104/$G119*CC127)","v":0},{"$f":"IF(CD120=1,CC105*-$F104/$G119*SUM(CD127:CQ127),CC105*-$F104/$G119*CD127)","v":0},{"$f":"IF(CE120=1,CD105*-$F104/$G119*SUM(CE127:CR127),CD105*-$F104/$G119*CE127)","v":0},{"$f":"IF(CF120=1,CE105*-$F104/$G119*SUM(CF127:CS127),CE105*-$F104/$G119*CF127)","v":0},{"$f":"IF(CG120=1,CF105*-$F104/$G119*SUM(CG127:CT127),CF105*-$F104/$G119*CG127)","v":0},{"$f":"IF(CH120=1,CG105*-$F104/$G119*SUM(CH127:CU127),CG105*-$F104/$G119*CH127)","v":0},{"$f":"IF(CI120=1,CH105*-$F104/$G119*SUM(CI127:CV127),CH105*-$F104/$G119*CI127)","v":0},{"$f":"IF(CJ120=1,CI105*-$F104/$G119*SUM(CJ127:CW127),CI105*-$F104/$G119*CJ127)","v":0},{"$f":"SUM(BY103:CJ103)","v":0},{"$f":"IF(CL120=1,CJ105*-$F104/$G119*SUM(CL127:CW127),CJ105*-$F104/$G119*CL127)","v":0},{"$f":"IF(CM120=1,CL105*-$F104/$G119*SUM(CM127:CZ127),CL105*-$F104/$G119*CM127)","v":0},{"$f":"IF(CN120=1,CM105*-$F104/$G119*SUM(CN127:DA127),CM105*-$F104/$G119*CN127)","v":0},{"$f":"IF(CO120=1,CN105*-$F104/$G119*SUM(CO127:DB127),CN105*-$F104/$G119*CO127)","v":0},{"$f":"IF(CP120=1,CO105*-$F104/$G119*SUM(CP127:DC127),CO105*-$F104/$G119*CP127)","v":0},{"$f":"IF(CQ120=1,CP105*-$F104/$G119*SUM(CQ127:DD127),CP105*-$F104/$G119*CQ127)","v":0},{"$f":"IF(CR120=1,CQ105*-$F104/$G119*SUM(CR127:DE127),CQ105*-$F104/$G119*CR127)","v":0},{"$f":"IF(CS120=1,CR105*-$F104/$G119*SUM(CS127:DF127),CR105*-$F104/$G119*CS127)","v":0},{"$f":"IF(CT120=1,CS105*-$F104/$G119*SUM(CT127:DG127),CS105*-$F104/$G119*CT127)","v":0},{"$f":"IF(CU120=1,CT105*-$F104/$G119*SUM(CU127:DH127),CT105*-$F104/$G119*CU127)","v":0},{"$f":"IF(CV120=1,CU105*-$F104/$G119*SUM(CV127:DI127),CU105*-$F104/$G119*CV127)","v":0},{"$f":"IF(CW120=1,CV105*-$F104/$G119*SUM(CW127:DJ127),CV105*-$F104/$G119*CW127)","v":0},{"$f":"SUM(CL103:CW103)","v":0},{"$f":"IF(CY120=1,CW105*-$F104/$G119*SUM(CY127:DJ127),CW105*-$F104/$G119*CY127)","v":0},{"$f":"IF(CZ120=1,CY105*-$F104/$G119*SUM(CZ127:DM127),CY105*-$F104/$G119*CZ127)","v":0},{"$f":"IF(DA120=1,CZ105*-$F104/$G119*SUM(DA127:DN127),CZ105*-$F104/$G119*DA127)","v":0},{"$f":"IF(DB120=1,DA105*-$F104/$G119*SUM(DB127:DO127),DA105*-$F104/$G119*DB127)","v":0},{"$f":"IF(DC120=1,DB105*-$F104/$G119*SUM(DC127:DP127),DB105*-$F104/$G119*DC127)","v":0},{"$f":"IF(DD120=1,DC105*-$F104/$G119*SUM(DD127:DQ127),DC105*-$F104/$G119*DD127)","v":0},{"$f":"IF(DE120=1,DD105*-$F104/$G119*SUM(DE127:DR127),DD105*-$F104/$G119*DE127)","v":0},{"$f":"IF(DF120=1,DE105*-$F104/$G119*SUM(DF127:DS127),DE105*-$F104/$G119*DF127)","v":0},{"$f":"IF(DG120=1,DF105*-$F104/$G119*SUM(DG127:DT127),DF105*-$F104/$G119*DG127)","v":0},{"$f":"IF(DH120=1,DG105*-$F104/$G119*SUM(DH127:DU127),DG105*-$F104/$G119*DH127)","v":0},{"$f":"IF(DI120=1,DH105*-$F104/$G119*SUM(DI127:DU127),DH105*-$F104/$G119*DI127)","v":0},{"$f":"IF(DJ120=1,DI105*-$F104/$G119*SUM(DJ127:DU127),DI105*-$F104/$G119*DJ127)","v":0},{"$f":"SUM(CY103:DJ103)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":103}]
[1,{"$f":"\"D\"&C101","v":"D4"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y119=1,$J101,IF(Y120=1,-X105,IF(Y129<>0,IF($J104=\"Serielån\",$J101/$F120*-Y124*Y127,(Y129-Y102)*Y124),0)))","v":0},{"$f":"IF(Z119=1,$J101,IF(Z120=1,-Y105,IF(Z129<>0,IF($J104=\"Serielån\",$J101/$F120*-Z124*Z127,(Z129-Z102)*Z124),0)))","v":0},{"$f":"IF(AA119=1,$J101,IF(AA120=1,-Z105,IF(AA129<>0,IF($J104=\"Serielån\",$J101/$F120*-AA124*AA127,(AA129-AA102)*AA124),0)))","v":0},{"$f":"IF(AB119=1,$J101,IF(AB120=1,-AA105,IF(AB129<>0,IF($J104=\"Serielån\",$J101/$F120*-AB124*AB127,(AB129-AB102)*AB124),0)))","v":0},{"$f":"IF(AC119=1,$J101,IF(AC120=1,-AB105,IF(AC129<>0,IF($J104=\"Serielån\",$J101/$F120*-AC124*AC127,(AC129-AC102)*AC124),0)))","v":0},{"$f":"IF(AD119=1,$J101,IF(AD120=1,-AC105,IF(AD129<>0,IF($J104=\"Serielån\",$J101/$F120*-AD124*AD127,(AD129-AD102)*AD124),0)))","v":0},{"$f":"IF(AE119=1,$J101,IF(AE120=1,-AD105,IF(AE129<>0,IF($J104=\"Serielån\",$J101/$F120*-AE124*AE127,(AE129-AE102)*AE124),0)))","v":0},{"$f":"IF(AF119=1,$J101,IF(AF120=1,-AE105,IF(AF129<>0,IF($J104=\"Serielån\",$J101/$F120*-AF124*AF127,(AF129-AF102)*AF124),0)))","v":0},{"$f":"IF(AG119=1,$J101,IF(AG120=1,-AF105,IF(AG129<>0,IF($J104=\"Serielån\",$J101/$F120*-AG124*AG127,(AG129-AG102)*AG124),0)))","v":0},{"$f":"IF(AH119=1,$J101,IF(AH120=1,-AG105,IF(AH129<>0,IF($J104=\"Serielån\",$J101/$F120*-AH124*AH127,(AH129-AH102)*AH124),0)))","v":0},{"$f":"IF(AI119=1,$J101,IF(AI120=1,-AH105,IF(AI129<>0,IF($J104=\"Serielån\",$J101/$F120*-AI124*AI127,(AI129-AI102)*AI124),0)))","v":0},{"$f":"IF(AJ119=1,$J101,IF(AJ120=1,-AI105,IF(AJ129<>0,IF($J104=\"Serielån\",$J101/$F120*-AJ124*AJ127,(AJ129-AJ102)*AJ124),0)))","v":0},{"$f":"SUM(Y104:AJ104)","v":0},{"$f":"IF(AL119=1,$J101,IF(AL120=1,-AJ105,IF(AL129<>0,IF($J104=\"Serielån\",$J101/$F120*-AL124*AL127,(AL129-AL102)*AL124),0)))","v":0},{"$f":"IF(AM119=1,$J101,IF(AM120=1,-AL105,IF(AM129<>0,IF($J104=\"Serielån\",$J101/$F120*-AM124*AM127,(AM129-AM102)*AM124),0)))","v":0},{"$f":"IF(AN119=1,$J101,IF(AN120=1,-AM105,IF(AN129<>0,IF($J104=\"Serielån\",$J101/$F120*-AN124*AN127,(AN129-AN102)*AN124),0)))","v":0},{"$f":"IF(AO119=1,$J101,IF(AO120=1,-AN105,IF(AO129<>0,IF($J104=\"Serielån\",$J101/$F120*-AO124*AO127,(AO129-AO102)*AO124),0)))","v":0},{"$f":"IF(AP119=1,$J101,IF(AP120=1,-AO105,IF(AP129<>0,IF($J104=\"Serielån\",$J101/$F120*-AP124*AP127,(AP129-AP102)*AP124),0)))","v":0},{"$f":"IF(AQ119=1,$J101,IF(AQ120=1,-AP105,IF(AQ129<>0,IF($J104=\"Serielån\",$J101/$F120*-AQ124*AQ127,(AQ129-AQ102)*AQ124),0)))","v":0},{"$f":"IF(AR119=1,$J101,IF(AR120=1,-AQ105,IF(AR129<>0,IF($J104=\"Serielån\",$J101/$F120*-AR124*AR127,(AR129-AR102)*AR124),0)))","v":0},{"$f":"IF(AS119=1,$J101,IF(AS120=1,-AR105,IF(AS129<>0,IF($J104=\"Serielån\",$J101/$F120*-AS124*AS127,(AS129-AS102)*AS124),0)))","v":0},{"$f":"IF(AT119=1,$J101,IF(AT120=1,-AS105,IF(AT129<>0,IF($J104=\"Serielån\",$J101/$F120*-AT124*AT127,(AT129-AT102)*AT124),0)))","v":0},{"$f":"IF(AU119=1,$J101,IF(AU120=1,-AT105,IF(AU129<>0,IF($J104=\"Serielån\",$J101/$F120*-AU124*AU127,(AU129-AU102)*AU124),0)))","v":0},{"$f":"IF(AV119=1,$J101,IF(AV120=1,-AU105,IF(AV129<>0,IF($J104=\"Serielån\",$J101/$F120*-AV124*AV127,(AV129-AV102)*AV124),0)))","v":0},{"$f":"IF(AW119=1,$J101,IF(AW120=1,-AV105,IF(AW129<>0,IF($J104=\"Serielån\",$J101/$F120*-AW124*AW127,(AW129-AW102)*AW124),0)))","v":0},{"$f":"SUM(AL104:AW104)","v":0},{"$f":"IF(AY119=1,$J101,IF(AY120=1,-AW105,IF(AY129<>0,IF($J104=\"Serielån\",$J101/$F120*-AY124*AY127,(AY129-AY102)*AY124),0)))","v":0},{"$f":"IF(AZ119=1,$J101,IF(AZ120=1,-AY105,IF(AZ129<>0,IF($J104=\"Serielån\",$J101/$F120*-AZ124*AZ127,(AZ129-AZ102)*AZ124),0)))","v":0},{"$f":"IF(BA119=1,$J101,IF(BA120=1,-AZ105,IF(BA129<>0,IF($J104=\"Serielån\",$J101/$F120*-BA124*BA127,(BA129-BA102)*BA124),0)))","v":0},{"$f":"IF(BB119=1,$J101,IF(BB120=1,-BA105,IF(BB129<>0,IF($J104=\"Serielån\",$J101/$F120*-BB124*BB127,(BB129-BB102)*BB124),0)))","v":0},{"$f":"IF(BC119=1,$J101,IF(BC120=1,-BB105,IF(BC129<>0,IF($J104=\"Serielån\",$J101/$F120*-BC124*BC127,(BC129-BC102)*BC124),0)))","v":0},{"$f":"IF(BD119=1,$J101,IF(BD120=1,-BC105,IF(BD129<>0,IF($J104=\"Serielån\",$J101/$F120*-BD124*BD127,(BD129-BD102)*BD124),0)))","v":0},{"$f":"IF(BE119=1,$J101,IF(BE120=1,-BD105,IF(BE129<>0,IF($J104=\"Serielån\",$J101/$F120*-BE124*BE127,(BE129-BE102)*BE124),0)))","v":0},{"$f":"IF(BF119=1,$J101,IF(BF120=1,-BE105,IF(BF129<>0,IF($J104=\"Serielån\",$J101/$F120*-BF124*BF127,(BF129-BF102)*BF124),0)))","v":0},{"$f":"IF(BG119=1,$J101,IF(BG120=1,-BF105,IF(BG129<>0,IF($J104=\"Serielån\",$J101/$F120*-BG124*BG127,(BG129-BG102)*BG124),0)))","v":0},{"$f":"IF(BH119=1,$J101,IF(BH120=1,-BG105,IF(BH129<>0,IF($J104=\"Serielån\",$J101/$F120*-BH124*BH127,(BH129-BH102)*BH124),0)))","v":0},{"$f":"IF(BI119=1,$J101,IF(BI120=1,-BH105,IF(BI129<>0,IF($J104=\"Serielån\",$J101/$F120*-BI124*BI127,(BI129-BI102)*BI124),0)))","v":0},{"$f":"IF(BJ119=1,$J101,IF(BJ120=1,-BI105,IF(BJ129<>0,IF($J104=\"Serielån\",$J101/$F120*-BJ124*BJ127,(BJ129-BJ102)*BJ124),0)))","v":0},{"$f":"SUM(AY104:BJ104)","v":0},{"$f":"IF(BL119=1,$J101,IF(BL120=1,-BJ105,IF(BL129<>0,IF($J104=\"Serielån\",$J101/$F120*-BL124*BL127,(BL129-BL102)*BL124),0)))","v":0},{"$f":"IF(BM119=1,$J101,IF(BM120=1,-BL105,IF(BM129<>0,IF($J104=\"Serielån\",$J101/$F120*-BM124*BM127,(BM129-BM102)*BM124),0)))","v":0},{"$f":"IF(BN119=1,$J101,IF(BN120=1,-BM105,IF(BN129<>0,IF($J104=\"Serielån\",$J101/$F120*-BN124*BN127,(BN129-BN102)*BN124),0)))","v":0},{"$f":"IF(BO119=1,$J101,IF(BO120=1,-BN105,IF(BO129<>0,IF($J104=\"Serielån\",$J101/$F120*-BO124*BO127,(BO129-BO102)*BO124),0)))","v":0},{"$f":"IF(BP119=1,$J101,IF(BP120=1,-BO105,IF(BP129<>0,IF($J104=\"Serielån\",$J101/$F120*-BP124*BP127,(BP129-BP102)*BP124),0)))","v":0},{"$f":"IF(BQ119=1,$J101,IF(BQ120=1,-BP105,IF(BQ129<>0,IF($J104=\"Serielån\",$J101/$F120*-BQ124*BQ127,(BQ129-BQ102)*BQ124),0)))","v":0},{"$f":"IF(BR119=1,$J101,IF(BR120=1,-BQ105,IF(BR129<>0,IF($J104=\"Serielån\",$J101/$F120*-BR124*BR127,(BR129-BR102)*BR124),0)))","v":0},{"$f":"IF(BS119=1,$J101,IF(BS120=1,-BR105,IF(BS129<>0,IF($J104=\"Serielån\",$J101/$F120*-BS124*BS127,(BS129-BS102)*BS124),0)))","v":0},{"$f":"IF(BT119=1,$J101,IF(BT120=1,-BS105,IF(BT129<>0,IF($J104=\"Serielån\",$J101/$F120*-BT124*BT127,(BT129-BT102)*BT124),0)))","v":0},{"$f":"IF(BU119=1,$J101,IF(BU120=1,-BT105,IF(BU129<>0,IF($J104=\"Serielån\",$J101/$F120*-BU124*BU127,(BU129-BU102)*BU124),0)))","v":0},{"$f":"IF(BV119=1,$J101,IF(BV120=1,-BU105,IF(BV129<>0,IF($J104=\"Serielån\",$J101/$F120*-BV124*BV127,(BV129-BV102)*BV124),0)))","v":0},{"$f":"IF(BW119=1,$J101,IF(BW120=1,-BV105,IF(BW129<>0,IF($J104=\"Serielån\",$J101/$F120*-BW124*BW127,(BW129-BW102)*BW124),0)))","v":0},{"$f":"SUM(BL104:BW104)","v":0},{"$f":"IF(BY119=1,$J101,IF(BY120=1,-BW105,IF(BY129<>0,IF($J104=\"Serielån\",$J101/$F120*-BY124*BY127,(BY129-BY102)*BY124),0)))","v":0},{"$f":"IF(BZ119=1,$J101,IF(BZ120=1,-BY105,IF(BZ129<>0,IF($J104=\"Serielån\",$J101/$F120*-BZ124*BZ127,(BZ129-BZ102)*BZ124),0)))","v":0},{"$f":"IF(CA119=1,$J101,IF(CA120=1,-BZ105,IF(CA129<>0,IF($J104=\"Serielån\",$J101/$F120*-CA124*CA127,(CA129-CA102)*CA124),0)))","v":0},{"$f":"IF(CB119=1,$J101,IF(CB120=1,-CA105,IF(CB129<>0,IF($J104=\"Serielån\",$J101/$F120*-CB124*CB127,(CB129-CB102)*CB124),0)))","v":0},{"$f":"IF(CC119=1,$J101,IF(CC120=1,-CB105,IF(CC129<>0,IF($J104=\"Serielån\",$J101/$F120*-CC124*CC127,(CC129-CC102)*CC124),0)))","v":0},{"$f":"IF(CD119=1,$J101,IF(CD120=1,-CC105,IF(CD129<>0,IF($J104=\"Serielån\",$J101/$F120*-CD124*CD127,(CD129-CD102)*CD124),0)))","v":0},{"$f":"IF(CE119=1,$J101,IF(CE120=1,-CD105,IF(CE129<>0,IF($J104=\"Serielån\",$J101/$F120*-CE124*CE127,(CE129-CE102)*CE124),0)))","v":0},{"$f":"IF(CF119=1,$J101,IF(CF120=1,-CE105,IF(CF129<>0,IF($J104=\"Serielån\",$J101/$F120*-CF124*CF127,(CF129-CF102)*CF124),0)))","v":0},{"$f":"IF(CG119=1,$J101,IF(CG120=1,-CF105,IF(CG129<>0,IF($J104=\"Serielån\",$J101/$F120*-CG124*CG127,(CG129-CG102)*CG124),0)))","v":0},{"$f":"IF(CH119=1,$J101,IF(CH120=1,-CG105,IF(CH129<>0,IF($J104=\"Serielån\",$J101/$F120*-CH124*CH127,(CH129-CH102)*CH124),0)))","v":0},{"$f":"IF(CI119=1,$J101,IF(CI120=1,-CH105,IF(CI129<>0,IF($J104=\"Serielån\",$J101/$F120*-CI124*CI127,(CI129-CI102)*CI124),0)))","v":0},{"$f":"IF(CJ119=1,$J101,IF(CJ120=1,-CI105,IF(CJ129<>0,IF($J104=\"Serielån\",$J101/$F120*-CJ124*CJ127,(CJ129-CJ102)*CJ124),0)))","v":0},{"$f":"SUM(BY104:CJ104)","v":0},{"$f":"IF(CL119=1,$J101,IF(CL120=1,-CJ105,IF(CL129<>0,IF($J104=\"Serielån\",$J101/$F120*-CL124*CL127,(CL129-CL102)*CL124),0)))","v":0},{"$f":"IF(CM119=1,$J101,IF(CM120=1,-CL105,IF(CM129<>0,IF($J104=\"Serielån\",$J101/$F120*-CM124*CM127,(CM129-CM102)*CM124),0)))","v":0},{"$f":"IF(CN119=1,$J101,IF(CN120=1,-CM105,IF(CN129<>0,IF($J104=\"Serielån\",$J101/$F120*-CN124*CN127,(CN129-CN102)*CN124),0)))","v":0},{"$f":"IF(CO119=1,$J101,IF(CO120=1,-CN105,IF(CO129<>0,IF($J104=\"Serielån\",$J101/$F120*-CO124*CO127,(CO129-CO102)*CO124),0)))","v":0},{"$f":"IF(CP119=1,$J101,IF(CP120=1,-CO105,IF(CP129<>0,IF($J104=\"Serielån\",$J101/$F120*-CP124*CP127,(CP129-CP102)*CP124),0)))","v":0},{"$f":"IF(CQ119=1,$J101,IF(CQ120=1,-CP105,IF(CQ129<>0,IF($J104=\"Serielån\",$J101/$F120*-CQ124*CQ127,(CQ129-CQ102)*CQ124),0)))","v":0},{"$f":"IF(CR119=1,$J101,IF(CR120=1,-CQ105,IF(CR129<>0,IF($J104=\"Serielån\",$J101/$F120*-CR124*CR127,(CR129-CR102)*CR124),0)))","v":0},{"$f":"IF(CS119=1,$J101,IF(CS120=1,-CR105,IF(CS129<>0,IF($J104=\"Serielån\",$J101/$F120*-CS124*CS127,(CS129-CS102)*CS124),0)))","v":0},{"$f":"IF(CT119=1,$J101,IF(CT120=1,-CS105,IF(CT129<>0,IF($J104=\"Serielån\",$J101/$F120*-CT124*CT127,(CT129-CT102)*CT124),0)))","v":0},{"$f":"IF(CU119=1,$J101,IF(CU120=1,-CT105,IF(CU129<>0,IF($J104=\"Serielån\",$J101/$F120*-CU124*CU127,(CU129-CU102)*CU124),0)))","v":0},{"$f":"IF(CV119=1,$J101,IF(CV120=1,-CU105,IF(CV129<>0,IF($J104=\"Serielån\",$J101/$F120*-CV124*CV127,(CV129-CV102)*CV124),0)))","v":0},{"$f":"IF(CW119=1,$J101,IF(CW120=1,-CV105,IF(CW129<>0,IF($J104=\"Serielån\",$J101/$F120*-CW124*CW127,(CW129-CW102)*CW124),0)))","v":0},{"$f":"SUM(CL104:CW104)","v":0},{"$f":"IF(CY119=1,$J101,IF(CY120=1,-CW105,IF(CY129<>0,IF($J104=\"Serielån\",$J101/$F120*-CY124*CY127,(CY129-CY102)*CY124),0)))","v":0},{"$f":"IF(CZ119=1,$J101,IF(CZ120=1,-CY105,IF(CZ129<>0,IF($J104=\"Serielån\",$J101/$F120*-CZ124*CZ127,(CZ129-CZ102)*CZ124),0)))","v":0},{"$f":"IF(DA119=1,$J101,IF(DA120=1,-CZ105,IF(DA129<>0,IF($J104=\"Serielån\",$J101/$F120*-DA124*DA127,(DA129-DA102)*DA124),0)))","v":0},{"$f":"IF(DB119=1,$J101,IF(DB120=1,-DA105,IF(DB129<>0,IF($J104=\"Serielån\",$J101/$F120*-DB124*DB127,(DB129-DB102)*DB124),0)))","v":0},{"$f":"IF(DC119=1,$J101,IF(DC120=1,-DB105,IF(DC129<>0,IF($J104=\"Serielån\",$J101/$F120*-DC124*DC127,(DC129-DC102)*DC124),0)))","v":0},{"$f":"IF(DD119=1,$J101,IF(DD120=1,-DC105,IF(DD129<>0,IF($J104=\"Serielån\",$J101/$F120*-DD124*DD127,(DD129-DD102)*DD124),0)))","v":0},{"$f":"IF(DE119=1,$J101,IF(DE120=1,-DD105,IF(DE129<>0,IF($J104=\"Serielån\",$J101/$F120*-DE124*DE127,(DE129-DE102)*DE124),0)))","v":0},{"$f":"IF(DF119=1,$J101,IF(DF120=1,-DE105,IF(DF129<>0,IF($J104=\"Serielån\",$J101/$F120*-DF124*DF127,(DF129-DF102)*DF124),0)))","v":0},{"$f":"IF(DG119=1,$J101,IF(DG120=1,-DF105,IF(DG129<>0,IF($J104=\"Serielån\",$J101/$F120*-DG124*DG127,(DG129-DG102)*DG124),0)))","v":0},{"$f":"IF(DH119=1,$J101,IF(DH120=1,-DG105,IF(DH129<>0,IF($J104=\"Serielån\",$J101/$F120*-DH124*DH127,(DH129-DH102)*DH124),0)))","v":0},{"$f":"IF(DI119=1,$J101,IF(DI120=1,-DH105,IF(DI129<>0,IF($J104=\"Serielån\",$J101/$F120*-DI124*DI127,(DI129-DI102)*DI124),0)))","v":0},{"$f":"IF(DJ119=1,$J101,IF(DJ120=1,-DI105,IF(DJ129<>0,IF($J104=\"Serielån\",$J101/$F120*-DJ124*DJ127,(DJ129-DJ102)*DJ124),0)))","v":0},{"$f":"SUM(CY104:DJ104)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":104}]
[1,{"$f":"\"E\"&C101","v":"E4"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X121=1,J101,0)","v":0},{"$f":"X105+Y104","v":0},{"$f":"Y105+Z104","v":0},{"$f":"Z105+AA104","v":0},{"$f":"AA105+AB104","v":0},{"$f":"AB105+AC104","v":0},{"$f":"AC105+AD104","v":0},{"$f":"AD105+AE104","v":0},{"$f":"AE105+AF104","v":0},{"$f":"AF105+AG104","v":0},{"$f":"AG105+AH104","v":0},{"$f":"AH105+AI104","v":0},{"$f":"AI105+AJ104","v":0},{"$f":"+AJ105","v":0},{"$f":"AJ105+AL104","v":0},{"$f":"AL105+AM104","v":0},{"$f":"AM105+AN104","v":0},{"$f":"AN105+AO104","v":0},{"$f":"AO105+AP104","v":0},{"$f":"AP105+AQ104","v":0},{"$f":"AQ105+AR104","v":0},{"$f":"AR105+AS104","v":0},{"$f":"AS105+AT104","v":0},{"$f":"AT105+AU104","v":0},{"$f":"AU105+AV104","v":0},{"$f":"AV105+AW104","v":0},{"$f":"+AW105","v":0},{"$f":"AW105+AY104","v":0},{"$f":"AY105+AZ104","v":0},{"$f":"AZ105+BA104","v":0},{"$f":"BA105+BB104","v":0},{"$f":"BB105+BC104","v":0},{"$f":"BC105+BD104","v":0},{"$f":"BD105+BE104","v":0},{"$f":"BE105+BF104","v":0},{"$f":"BF105+BG104","v":0},{"$f":"BG105+BH104","v":0},{"$f":"BH105+BI104","v":0},{"$f":"BI105+BJ104","v":0},{"$f":"+BJ105","v":0},{"$f":"BJ105+BL104","v":0},{"$f":"BL105+BM104","v":0},{"$f":"BM105+BN104","v":0},{"$f":"BN105+BO104","v":0},{"$f":"BO105+BP104","v":0},{"$f":"BP105+BQ104","v":0},{"$f":"BQ105+BR104","v":0},{"$f":"BR105+BS104","v":0},{"$f":"BS105+BT104","v":0},{"$f":"BT105+BU104","v":0},{"$f":"BU105+BV104","v":0},{"$f":"BV105+BW104","v":0},{"$f":"+BW105","v":0},{"$f":"BW105+BY104","v":0},{"$f":"BY105+BZ104","v":0},{"$f":"BZ105+CA104","v":0},{"$f":"CA105+CB104","v":0},{"$f":"CB105+CC104","v":0},{"$f":"CC105+CD104","v":0},{"$f":"CD105+CE104","v":0},{"$f":"CE105+CF104","v":0},{"$f":"CF105+CG104","v":0},{"$f":"CG105+CH104","v":0},{"$f":"CH105+CI104","v":0},{"$f":"CI105+CJ104","v":0},{"$f":"+CJ105","v":0},{"$f":"CJ105+CL104","v":0},{"$f":"CL105+CM104","v":0},{"$f":"CM105+CN104","v":0},{"$f":"CN105+CO104","v":0},{"$f":"CO105+CP104","v":0},{"$f":"CP105+CQ104","v":0},{"$f":"CQ105+CR104","v":0},{"$f":"CR105+CS104","v":0},{"$f":"CS105+CT104","v":0},{"$f":"CT105+CU104","v":0},{"$f":"CU105+CV104","v":0},{"$f":"CV105+CW104","v":0},{"$f":"+CW105","v":0},{"$f":"CW105+CY104","v":0},{"$f":"CY105+CZ104","v":0},{"$f":"CZ105+DA104","v":0},{"$f":"DA105+DB104","v":0},{"$f":"DB105+DC104","v":0},{"$f":"DC105+DD104","v":0},{"$f":"DD105+DE104","v":0},{"$f":"DE105+DF104","v":0},{"$f":"DF105+DG104","v":0},{"$f":"DG105+DH104","v":0},{"$f":"DH105+DI104","v":0},{"$f":"DI105+DJ104","v":0},{"$f":"+DJ105","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":105}]
[1,{"$f":"\"F\"&C101","v":"F4"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y102*Y126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y106:AJ106)","v":0},{"$f":"+AL102*AL126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL106:AW106)","v":0},{"$f":"+AY102*AY126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY106:BJ106)","v":0},{"$f":"+BL102*BL126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL106:BW106)","v":0},{"$f":"+BY102*BY126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY106:CJ106)","v":0},{"$f":"+CL102*CL126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL106:CW106)","v":0},{"$f":"+CY102*CY126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY106:DJ106)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":106}]
[1,{"$f":"\"G\"&C101","v":"G4"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y103*Y126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL103*AL126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL107:AW107)","v":0},{"$f":"+AY103*AY126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY107:BJ107)","v":0},{"$f":"+BL103*BL126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL107:BW107)","v":0},{"$f":"+BY103*BY126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY107:CJ107)","v":0},{"$f":"+CL103*CL126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL107:CW107)","v":0},{"$f":"+CY103*CY126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY107:DJ107)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":107}]
[1,{"$f":"\"H\"&C101","v":"H4"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y120=1,$G106-Y113,IF(Y119=1,0,-Y113))","v":0},{"$f":"IF(Z120=1,$G106-Z113,IF(Z119=1,0,-Z113))","v":0},{"$f":"IF(AA120=1,$G106-AA113,IF(AA119=1,0,-AA113))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL120=1,$G106-AL113,IF(AL119=1,0,-AL113))","v":0},{"$f":"IF(AM120=1,$G106-AM113,IF(AM119=1,0,-AM113))","v":0},{"$f":"IF(AN120=1,$G106-AN113,IF(AN119=1,0,-AN113))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL108:AW108)","v":0},{"$f":"IF(AY120=1,$G106-AY113,IF(AY119=1,0,-AY113))","v":0},{"$f":"IF(AZ120=1,$G106-AZ113,IF(AZ119=1,0,-AZ113))","v":0},{"$f":"IF(BA120=1,$G106-BA113,IF(BA119=1,0,-BA113))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY108:BJ108)","v":0},{"$f":"IF(BL120=1,$G106-BL113,IF(BL119=1,0,-BL113))","v":0},{"$f":"IF(BM120=1,$G106-BM113,IF(BM119=1,0,-BM113))","v":0},{"$f":"IF(BN120=1,$G106-BN113,IF(BN119=1,0,-BN113))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL108:BW108)","v":0},{"$f":"IF(BY120=1,$G106-BY113,IF(BY119=1,0,-BY113))","v":0},{"$f":"IF(BZ120=1,$G106-BZ113,IF(BZ119=1,0,-BZ113))","v":0},{"$f":"IF(CA120=1,$G106-CA113,IF(CA119=1,0,-CA113))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY108:CJ108)","v":0},{"$f":"IF(CL120=1,$G106-CL113,IF(CL119=1,0,-CL113))","v":0},{"$f":"IF(CM120=1,$G106-CM113,IF(CM119=1,0,-CM113))","v":0},{"$f":"IF(CN120=1,$G106-CN113,IF(CN119=1,0,-CN113))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL108:CW108)","v":0},{"$f":"IF(CY120=1,$G106-CY113,IF(CY119=1,0,-CY113))","v":0},{"$f":"IF(CZ120=1,$G106-CZ113,IF(CZ119=1,0,-CZ113))","v":0},{"$f":"IF(DA120=1,$G106-DA113,IF(DA119=1,0,-DA113))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY108:DJ108)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":108}]
[1,{"$f":"\"I\"&C101","v":"I4"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X112-(AJ105*AJ126-SUM(Y111:AJ111))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK112-(AW105*AW126-SUM(AL111:AW111))","v":0},{"$f":"SUM(AL109:AW109)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX112-(BJ105*BJ126-SUM(AY111:BJ111))","v":0},{"$f":"SUM(AY109:BJ109)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK112-(BW105*BW126-SUM(BL111:BW111))","v":0},{"$f":"SUM(BL109:BW109)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX112-(CJ105*CJ126-SUM(BY111:CJ111))","v":0},{"$f":"SUM(BY109:CJ109)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK112-(CW105*CW126-SUM(CL111:CW111))","v":0},{"$f":"SUM(CL109:CW109)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX112-(DJ105*DJ126-SUM(CY111:DJ111))","v":0},{"$f":"SUM(CY109:DJ109)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":109}]
[1,{"$f":"\"J\"&C101","v":"J4"},{"$f":"\"KR\"&F101","v":"KRRealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ109","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW109","v":0},{"$f":"SUM(AL110:AW110)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ109","v":0},{"$f":"SUM(AY110:BJ110)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW109","v":0},{"$f":"SUM(BL110:BW110)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ109","v":0},{"$f":"SUM(BY110:CJ110)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW109","v":0},{"$f":"SUM(CL110:CW110)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ109","v":0},{"$f":"SUM(CY110:DJ110)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":110}]
[1,{"$f":"\"K\"&C101","v":"K4"},{"$f":"\"A\"&F101","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y104*Y126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL104*AL126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL111:AW111)","v":0},{"$f":"+AY104*AY126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY111:BJ111)","v":0},{"$f":"+BL104*BL126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL111:BW111)","v":0},{"$f":"+BY104*BY126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY111:CJ111)","v":0},{"$f":"+CL104*CL126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL111:CW111)","v":0},{"$f":"+CY104*CY126","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY111:DJ111)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":111}]
[1,{"$f":"\"L\"&C101","v":"L4"},{"$f":"\"RG\"&F101","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X105*X126","v":0},{"$f":"+X112+Y110+Y111","v":0},{"$f":"+Y112+Z110+Z111","v":0},{"$f":"+Z112+AA110+AA111","v":0},{"$f":"+AA112+AB110+AB111","v":0},{"$f":"+AB112+AC110+AC111","v":0},{"$f":"+AC112+AD110+AD111","v":0},{"$f":"+AD112+AE110+AE111","v":0},{"$f":"+AE112+AF110+AF111","v":0},{"$f":"+AF112+AG110+AG111","v":0},{"$f":"+AG112+AH110+AH111","v":0},{"$f":"+AH112+AI110+AI111","v":0},{"$f":"+AI112+AJ110+AJ111","v":0},{"$f":"+AJ112","v":0},{"$f":"+AK112+AL110+AL111","v":0},{"$f":"+AL112+AM110+AM111","v":0},{"$f":"+AM112+AN110+AN111","v":0},{"$f":"+AN112+AO110+AO111","v":0},{"$f":"+AO112+AP110+AP111","v":0},{"$f":"+AP112+AQ110+AQ111","v":0},{"$f":"+AQ112+AR110+AR111","v":0},{"$f":"+AR112+AS110+AS111","v":0},{"$f":"+AS112+AT110+AT111","v":0},{"$f":"+AT112+AU110+AU111","v":0},{"$f":"+AU112+AV110+AV111","v":0},{"$f":"+AV112+AW110+AW111","v":0},{"$f":"+AW112","v":0},{"$f":"+AX112+AY110+AY111","v":0},{"$f":"+AY112+AZ110+AZ111","v":0},{"$f":"+AZ112+BA110+BA111","v":0},{"$f":"+BA112+BB110+BB111","v":0},{"$f":"+BB112+BC110+BC111","v":0},{"$f":"+BC112+BD110+BD111","v":0},{"$f":"+BD112+BE110+BE111","v":0},{"$f":"+BE112+BF110+BF111","v":0},{"$f":"+BF112+BG110+BG111","v":0},{"$f":"+BG112+BH110+BH111","v":0},{"$f":"+BH112+BI110+BI111","v":0},{"$f":"+BI112+BJ110+BJ111","v":0},{"$f":"+BJ112","v":0},{"$f":"+BK112+BL110+BL111","v":0},{"$f":"+BL112+BM110+BM111","v":0},{"$f":"+BM112+BN110+BN111","v":0},{"$f":"+BN112+BO110+BO111","v":0},{"$f":"+BO112+BP110+BP111","v":0},{"$f":"+BP112+BQ110+BQ111","v":0},{"$f":"+BQ112+BR110+BR111","v":0},{"$f":"+BR112+BS110+BS111","v":0},{"$f":"+BS112+BT110+BT111","v":0},{"$f":"+BT112+BU110+BU111","v":0},{"$f":"+BU112+BV110+BV111","v":0},{"$f":"+BV112+BW110+BW111","v":0},{"$f":"+BW112","v":0},{"$f":"+BX112+BY110+BY111","v":0},{"$f":"+BY112+BZ110+BZ111","v":0},{"$f":"+BZ112+CA110+CA111","v":0},{"$f":"+CA112+CB110+CB111","v":0},{"$f":"+CB112+CC110+CC111","v":0},{"$f":"+CC112+CD110+CD111","v":0},{"$f":"+CD112+CE110+CE111","v":0},{"$f":"+CE112+CF110+CF111","v":0},{"$f":"+CF112+CG110+CG111","v":0},{"$f":"+CG112+CH110+CH111","v":0},{"$f":"+CH112+CI110+CI111","v":0},{"$f":"+CI112+CJ110+CJ111","v":0},{"$f":"+CJ112","v":0},{"$f":"+CK112+CL110+CL111","v":0},{"$f":"+CL112+CM110+CM111","v":0},{"$f":"+CM112+CN110+CN111","v":0},{"$f":"+CN112+CO110+CO111","v":0},{"$f":"+CO112+CP110+CP111","v":0},{"$f":"+CP112+CQ110+CQ111","v":0},{"$f":"+CQ112+CR110+CR111","v":0},{"$f":"+CR112+CS110+CS111","v":0},{"$f":"+CS112+CT110+CT111","v":0},{"$f":"+CT112+CU110+CU111","v":0},{"$f":"+CU112+CV110+CV111","v":0},{"$f":"+CV112+CW110+CW111","v":0},{"$f":"+CW112","v":0},{"$f":"+CX112+CY110+CY111","v":0},{"$f":"+CY112+CZ110+CZ111","v":0},{"$f":"+CZ112+DA110+DA111","v":0},{"$f":"+DA112+DB110+DB111","v":0},{"$f":"+DB112+DC110+DC111","v":0},{"$f":"+DC112+DD110+DD111","v":0},{"$f":"+DD112+DE110+DE111","v":0},{"$f":"+DE112+DF110+DF111","v":0},{"$f":"+DF112+DG110+DG111","v":0},{"$f":"+DG112+DH110+DH111","v":0},{"$f":"+DH112+DI110+DI111","v":0},{"$f":"+DI112+DJ110+DJ111","v":0},{"$f":"+DJ112","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":112}]
[1,{"$f":"\"M\"&C101","v":"M4"},{"$f":"\"A\"&F101","v":"ARealkreditlån"},null,{"$f":"+A113","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y119=1,$F107,IF(Y120=1,-X114,IF(Y$38=1,-X114,IF(Y$6=12,IF(Y121=1,-$F107/($I101/$G119)*SUM(N121:Y121)/12,0),0))))","v":0},{"$f":"IF(Z119=1,$F107,IF(Z120=1,-Y114,IF(Z$38=1,-Y114,IF(Z$6=12,IF(Z121=1,-$F107/($I101/$G119)*SUM(O121:Z121)/12,0),0))))","v":0},{"$f":"IF(AA119=1,$F107,IF(AA120=1,-Z114,IF(AA$38=1,-Z114,IF(AA$6=12,IF(AA121=1,-$F107/($I101/$G119)*SUM(P121:AA121)/12,0),0))))","v":0},{"$f":"IF(AB119=1,$F107,IF(AB120=1,-AA114,IF(AB$38=1,-AA114,IF(AB$6=12,IF(AB121=1,-$F107/($I101/$G119)*SUM(Q121:AB121)/12,0),0))))","v":0},{"$f":"IF(AC119=1,$F107,IF(AC120=1,-AB114,IF(AC$38=1,-AB114,IF(AC$6=12,IF(AC121=1,-$F107/($I101/$G119)*SUM(R121:AC121)/12,0),0))))","v":0},{"$f":"IF(AD119=1,$F107,IF(AD120=1,-AC114,IF(AD$38=1,-AC114,IF(AD$6=12,IF(AD121=1,-$F107/($I101/$G119)*SUM(S121:AD121)/12,0),0))))","v":0},{"$f":"IF(AE119=1,$F107,IF(AE120=1,-AD114,IF(AE$38=1,-AD114,IF(AE$6=12,IF(AE121=1,-$F107/($I101/$G119)*SUM(T121:AE121)/12,0),0))))","v":0},{"$f":"IF(AF119=1,$F107,IF(AF120=1,-AE114,IF(AF$38=1,-AE114,IF(AF$6=12,IF(AF121=1,-$F107/($I101/$G119)*SUM(U121:AF121)/12,0),0))))","v":0},{"$f":"IF(AG119=1,$F107,IF(AG120=1,-AF114,IF(AG$38=1,-AF114,IF(AG$6=12,IF(AG121=1,-$F107/($I101/$G119)*SUM(V121:AG121)/12,0),0))))","v":0},{"$f":"IF(AH119=1,$F107,IF(AH120=1,-AG114,IF(AH$38=1,-AG114,IF(AH$6=12,IF(AH121=1,-$F107/($I101/$G119)*SUM(W121:AH121)/12,0),0))))","v":0},{"$f":"IF(AI119=1,$F107,IF(AI120=1,-AH114,IF(AI$38=1,-AH114,IF(AI$6=12,IF(AI121=1,-$F107/($I101/$G119)*SUM(X121:AI121)/12,0),0))))","v":0},{"$f":"IF(AJ119=1,$F107,IF(AJ120=1,-AI114,IF(AJ$38=1,-AI114,IF(AJ$6=12,IF(AJ121=1,-$F107/($I101/$G119)*SUM(Y121:AJ121)/12,0),0))))","v":0},{"$f":"SUM(Y113:AJ113)","v":0},{"$f":"IF(AL119=1,$F107,IF(AL120=1,-AK114,IF(AL$38=1,-AK114,IF(AL$6=12,IF(AL121=1,-$F107/($I101/$G119)*SUM(AA121:AL121)/12,0),0))))","v":0},{"$f":"IF(AM119=1,$F107,IF(AM120=1,-AL114,IF(AM$38=1,-AL114,IF(AM$6=12,IF(AM121=1,-$F107/($I101/$G119)*SUM(AB121:AM121)/12,0),0))))","v":0},{"$f":"IF(AN119=1,$F107,IF(AN120=1,-AM114,IF(AN$38=1,-AM114,IF(AN$6=12,IF(AN121=1,-$F107/($I101/$G119)*SUM(AC121:AN121)/12,0),0))))","v":0},{"$f":"IF(AO119=1,$F107,IF(AO120=1,-AN114,IF(AO$38=1,-AN114,IF(AO$6=12,IF(AO121=1,-$F107/($I101/$G119)*SUM(AD121:AO121)/12,0),0))))","v":0},{"$f":"IF(AP119=1,$F107,IF(AP120=1,-AO114,IF(AP$38=1,-AO114,IF(AP$6=12,IF(AP121=1,-$F107/($I101/$G119)*SUM(AE121:AP121)/12,0),0))))","v":0},{"$f":"IF(AQ119=1,$F107,IF(AQ120=1,-AP114,IF(AQ$38=1,-AP114,IF(AQ$6=12,IF(AQ121=1,-$F107/($I101/$G119)*SUM(AF121:AQ121)/12,0),0))))","v":0},{"$f":"IF(AR119=1,$F107,IF(AR120=1,-AQ114,IF(AR$38=1,-AQ114,IF(AR$6=12,IF(AR121=1,-$F107/($I101/$G119)*SUM(AG121:AR121)/12,0),0))))","v":0},{"$f":"IF(AS119=1,$F107,IF(AS120=1,-AR114,IF(AS$38=1,-AR114,IF(AS$6=12,IF(AS121=1,-$F107/($I101/$G119)*SUM(AH121:AS121)/12,0),0))))","v":0},{"$f":"IF(AT119=1,$F107,IF(AT120=1,-AS114,IF(AT$38=1,-AS114,IF(AT$6=12,IF(AT121=1,-$F107/($I101/$G119)*SUM(AI121:AT121)/12,0),0))))","v":0},{"$f":"IF(AU119=1,$F107,IF(AU120=1,-AT114,IF(AU$38=1,-AT114,IF(AU$6=12,IF(AU121=1,-$F107/($I101/$G119)*SUM(AJ121:AU121)/12,0),0))))","v":0},{"$f":"IF(AV119=1,$F107,IF(AV120=1,-AU114,IF(AV$38=1,-AU114,IF(AV$6=12,IF(AV121=1,-$F107/($I101/$G119)*SUM(AK121:AV121)/12,0),0))))","v":0},{"$f":"IF(AW119=1,$F107,IF(AW120=1,-AV114,IF(AW$38=1,-AV114,IF(AW$6=12,IF(AW121=1,-$F107/($I101/$G119)*SUM(AL121:AW121)/12,0),0))))","v":0},{"$f":"SUM(AL113:AW113)","v":0},{"$f":"IF(AY119=1,$F107,IF(AY120=1,-AX114,IF(AY$38=1,-AX114,IF(AY$6=12,IF(AY121=1,-$F107/($I101/$G119)*SUM(AN121:AY121)/12,0),0))))","v":0},{"$f":"IF(AZ119=1,$F107,IF(AZ120=1,-AY114,IF(AZ$38=1,-AY114,IF(AZ$6=12,IF(AZ121=1,-$F107/($I101/$G119)*SUM(AO121:AZ121)/12,0),0))))","v":0},{"$f":"IF(BA119=1,$F107,IF(BA120=1,-AZ114,IF(BA$38=1,-AZ114,IF(BA$6=12,IF(BA121=1,-$F107/($I101/$G119)*SUM(AP121:BA121)/12,0),0))))","v":0},{"$f":"IF(BB119=1,$F107,IF(BB120=1,-BA114,IF(BB$38=1,-BA114,IF(BB$6=12,IF(BB121=1,-$F107/($I101/$G119)*SUM(AQ121:BB121)/12,0),0))))","v":0},{"$f":"IF(BC119=1,$F107,IF(BC120=1,-BB114,IF(BC$38=1,-BB114,IF(BC$6=12,IF(BC121=1,-$F107/($I101/$G119)*SUM(AR121:BC121)/12,0),0))))","v":0},{"$f":"IF(BD119=1,$F107,IF(BD120=1,-BC114,IF(BD$38=1,-BC114,IF(BD$6=12,IF(BD121=1,-$F107/($I101/$G119)*SUM(AS121:BD121)/12,0),0))))","v":0},{"$f":"IF(BE119=1,$F107,IF(BE120=1,-BD114,IF(BE$38=1,-BD114,IF(BE$6=12,IF(BE121=1,-$F107/($I101/$G119)*SUM(AT121:BE121)/12,0),0))))","v":0},{"$f":"IF(BF119=1,$F107,IF(BF120=1,-BE114,IF(BF$38=1,-BE114,IF(BF$6=12,IF(BF121=1,-$F107/($I101/$G119)*SUM(AU121:BF121)/12,0),0))))","v":0},{"$f":"IF(BG119=1,$F107,IF(BG120=1,-BF114,IF(BG$38=1,-BF114,IF(BG$6=12,IF(BG121=1,-$F107/($I101/$G119)*SUM(AV121:BG121)/12,0),0))))","v":0},{"$f":"IF(BH119=1,$F107,IF(BH120=1,-BG114,IF(BH$38=1,-BG114,IF(BH$6=12,IF(BH121=1,-$F107/($I101/$G119)*SUM(AW121:BH121)/12,0),0))))","v":0},{"$f":"IF(BI119=1,$F107,IF(BI120=1,-BH114,IF(BI$38=1,-BH114,IF(BI$6=12,IF(BI121=1,-$F107/($I101/$G119)*SUM(AX121:BI121)/12,0),0))))","v":0},{"$f":"IF(BJ119=1,$F107,IF(BJ120=1,-BI114,IF(BJ$38=1,-BI114,IF(BJ$6=12,IF(BJ121=1,-$F107/($I101/$G119)*SUM(AY121:BJ121)/12,0),0))))","v":0},{"$f":"SUM(AY113:BJ113)","v":0},{"$f":"IF(BL119=1,$F107,IF(BL120=1,-BK114,IF(BL$38=1,-BK114,IF(BL$6=12,IF(BL121=1,-$F107/($I101/$G119)*SUM(BA121:BL121)/12,0),0))))","v":0},{"$f":"IF(BM119=1,$F107,IF(BM120=1,-BL114,IF(BM$38=1,-BL114,IF(BM$6=12,IF(BM121=1,-$F107/($I101/$G119)*SUM(BB121:BM121)/12,0),0))))","v":0},{"$f":"IF(BN119=1,$F107,IF(BN120=1,-BM114,IF(BN$38=1,-BM114,IF(BN$6=12,IF(BN121=1,-$F107/($I101/$G119)*SUM(BC121:BN121)/12,0),0))))","v":0},{"$f":"IF(BO119=1,$F107,IF(BO120=1,-BN114,IF(BO$38=1,-BN114,IF(BO$6=12,IF(BO121=1,-$F107/($I101/$G119)*SUM(BD121:BO121)/12,0),0))))","v":0},{"$f":"IF(BP119=1,$F107,IF(BP120=1,-BO114,IF(BP$38=1,-BO114,IF(BP$6=12,IF(BP121=1,-$F107/($I101/$G119)*SUM(BE121:BP121)/12,0),0))))","v":0},{"$f":"IF(BQ119=1,$F107,IF(BQ120=1,-BP114,IF(BQ$38=1,-BP114,IF(BQ$6=12,IF(BQ121=1,-$F107/($I101/$G119)*SUM(BF121:BQ121)/12,0),0))))","v":0},{"$f":"IF(BR119=1,$F107,IF(BR120=1,-BQ114,IF(BR$38=1,-BQ114,IF(BR$6=12,IF(BR121=1,-$F107/($I101/$G119)*SUM(BG121:BR121)/12,0),0))))","v":0},{"$f":"IF(BS119=1,$F107,IF(BS120=1,-BR114,IF(BS$38=1,-BR114,IF(BS$6=12,IF(BS121=1,-$F107/($I101/$G119)*SUM(BH121:BS121)/12,0),0))))","v":0},{"$f":"IF(BT119=1,$F107,IF(BT120=1,-BS114,IF(BT$38=1,-BS114,IF(BT$6=12,IF(BT121=1,-$F107/($I101/$G119)*SUM(BI121:BT121)/12,0),0))))","v":0},{"$f":"IF(BU119=1,$F107,IF(BU120=1,-BT114,IF(BU$38=1,-BT114,IF(BU$6=12,IF(BU121=1,-$F107/($I101/$G119)*SUM(BJ121:BU121)/12,0),0))))","v":0},{"$f":"IF(BV119=1,$F107,IF(BV120=1,-BU114,IF(BV$38=1,-BU114,IF(BV$6=12,IF(BV121=1,-$F107/($I101/$G119)*SUM(BK121:BV121)/12,0),0))))","v":0},{"$f":"IF(BW119=1,$F107,IF(BW120=1,-BV114,IF(BW$38=1,-BV114,IF(BW$6=12,IF(BW121=1,-$F107/($I101/$G119)*SUM(BL121:BW121)/12,0),0))))","v":0},{"$f":"SUM(BL113:BW113)","v":0},{"$f":"IF(BY119=1,$F107,IF(BY120=1,-BX114,IF(BY$38=1,-BX114,IF(BY$6=12,IF(BY121=1,-$F107/($I101/$G119)*SUM(BN121:BY121)/12,0),0))))","v":0},{"$f":"IF(BZ119=1,$F107,IF(BZ120=1,-BY114,IF(BZ$38=1,-BY114,IF(BZ$6=12,IF(BZ121=1,-$F107/($I101/$G119)*SUM(BO121:BZ121)/12,0),0))))","v":0},{"$f":"IF(CA119=1,$F107,IF(CA120=1,-BZ114,IF(CA$38=1,-BZ114,IF(CA$6=12,IF(CA121=1,-$F107/($I101/$G119)*SUM(BP121:CA121)/12,0),0))))","v":0},{"$f":"IF(CB119=1,$F107,IF(CB120=1,-CA114,IF(CB$38=1,-CA114,IF(CB$6=12,IF(CB121=1,-$F107/($I101/$G119)*SUM(BQ121:CB121)/12,0),0))))","v":0},{"$f":"IF(CC119=1,$F107,IF(CC120=1,-CB114,IF(CC$38=1,-CB114,IF(CC$6=12,IF(CC121=1,-$F107/($I101/$G119)*SUM(BR121:CC121)/12,0),0))))","v":0},{"$f":"IF(CD119=1,$F107,IF(CD120=1,-CC114,IF(CD$38=1,-CC114,IF(CD$6=12,IF(CD121=1,-$F107/($I101/$G119)*SUM(BS121:CD121)/12,0),0))))","v":0},{"$f":"IF(CE119=1,$F107,IF(CE120=1,-CD114,IF(CE$38=1,-CD114,IF(CE$6=12,IF(CE121=1,-$F107/($I101/$G119)*SUM(BT121:CE121)/12,0),0))))","v":0},{"$f":"IF(CF119=1,$F107,IF(CF120=1,-CE114,IF(CF$38=1,-CE114,IF(CF$6=12,IF(CF121=1,-$F107/($I101/$G119)*SUM(BU121:CF121)/12,0),0))))","v":0},{"$f":"IF(CG119=1,$F107,IF(CG120=1,-CF114,IF(CG$38=1,-CF114,IF(CG$6=12,IF(CG121=1,-$F107/($I101/$G119)*SUM(BV121:CG121)/12,0),0))))","v":0},{"$f":"IF(CH119=1,$F107,IF(CH120=1,-CG114,IF(CH$38=1,-CG114,IF(CH$6=12,IF(CH121=1,-$F107/($I101/$G119)*SUM(BW121:CH121)/12,0),0))))","v":0},{"$f":"IF(CI119=1,$F107,IF(CI120=1,-CH114,IF(CI$38=1,-CH114,IF(CI$6=12,IF(CI121=1,-$F107/($I101/$G119)*SUM(BX121:CI121)/12,0),0))))","v":0},{"$f":"IF(CJ119=1,$F107,IF(CJ120=1,-CI114,IF(CJ$38=1,-CI114,IF(CJ$6=12,IF(CJ121=1,-$F107/($I101/$G119)*SUM(BY121:CJ121)/12,0),0))))","v":0},{"$f":"SUM(BY113:CJ113)","v":0},{"$f":"IF(CL119=1,$F107,IF(CL120=1,-CK114,IF(CL$38=1,-CK114,IF(CL$6=12,IF(CL121=1,-$F107/($I101/$G119)*SUM(CA121:CL121)/12,0),0))))","v":0},{"$f":"IF(CM119=1,$F107,IF(CM120=1,-CL114,IF(CM$38=1,-CL114,IF(CM$6=12,IF(CM121=1,-$F107/($I101/$G119)*SUM(CB121:CM121)/12,0),0))))","v":0},{"$f":"IF(CN119=1,$F107,IF(CN120=1,-CM114,IF(CN$38=1,-CM114,IF(CN$6=12,IF(CN121=1,-$F107/($I101/$G119)*SUM(CC121:CN121)/12,0),0))))","v":0},{"$f":"IF(CO119=1,$F107,IF(CO120=1,-CN114,IF(CO$38=1,-CN114,IF(CO$6=12,IF(CO121=1,-$F107/($I101/$G119)*SUM(CD121:CO121)/12,0),0))))","v":0},{"$f":"IF(CP119=1,$F107,IF(CP120=1,-CO114,IF(CP$38=1,-CO114,IF(CP$6=12,IF(CP121=1,-$F107/($I101/$G119)*SUM(CE121:CP121)/12,0),0))))","v":0},{"$f":"IF(CQ119=1,$F107,IF(CQ120=1,-CP114,IF(CQ$38=1,-CP114,IF(CQ$6=12,IF(CQ121=1,-$F107/($I101/$G119)*SUM(CF121:CQ121)/12,0),0))))","v":0},{"$f":"IF(CR119=1,$F107,IF(CR120=1,-CQ114,IF(CR$38=1,-CQ114,IF(CR$6=12,IF(CR121=1,-$F107/($I101/$G119)*SUM(CG121:CR121)/12,0),0))))","v":0},{"$f":"IF(CS119=1,$F107,IF(CS120=1,-CR114,IF(CS$38=1,-CR114,IF(CS$6=12,IF(CS121=1,-$F107/($I101/$G119)*SUM(CH121:CS121)/12,0),0))))","v":0},{"$f":"IF(CT119=1,$F107,IF(CT120=1,-CS114,IF(CT$38=1,-CS114,IF(CT$6=12,IF(CT121=1,-$F107/($I101/$G119)*SUM(CI121:CT121)/12,0),0))))","v":0},{"$f":"IF(CU119=1,$F107,IF(CU120=1,-CT114,IF(CU$38=1,-CT114,IF(CU$6=12,IF(CU121=1,-$F107/($I101/$G119)*SUM(CJ121:CU121)/12,0),0))))","v":0},{"$f":"IF(CV119=1,$F107,IF(CV120=1,-CU114,IF(CV$38=1,-CU114,IF(CV$6=12,IF(CV121=1,-$F107/($I101/$G119)*SUM(CK121:CV121)/12,0),0))))","v":0},{"$f":"IF(CW119=1,$F107,IF(CW120=1,-CV114,IF(CW$38=1,-CV114,IF(CW$6=12,IF(CW121=1,-$F107/($I101/$G119)*SUM(CL121:CW121)/12,0),0))))","v":0},{"$f":"SUM(CL113:CW113)","v":0},{"$f":"IF(CY119=1,$F107,IF(CY120=1,-CX114,IF(CY$38=1,-CX114,IF(CY$6=12,IF(CY121=1,-$F107/($I101/$G119)*SUM(CN121:CY121)/12,0),0))))","v":0},{"$f":"IF(CZ119=1,$F107,IF(CZ120=1,-CY114,IF(CZ$38=1,-CY114,IF(CZ$6=12,IF(CZ121=1,-$F107/($I101/$G119)*SUM(CO121:CZ121)/12,0),0))))","v":0},{"$f":"IF(DA119=1,$F107,IF(DA120=1,-CZ114,IF(DA$38=1,-CZ114,IF(DA$6=12,IF(DA121=1,-$F107/($I101/$G119)*SUM(CP121:DA121)/12,0),0))))","v":0},{"$f":"IF(DB119=1,$F107,IF(DB120=1,-DA114,IF(DB$38=1,-DA114,IF(DB$6=12,IF(DB121=1,-$F107/($I101/$G119)*SUM(CQ121:DB121)/12,0),0))))","v":0},{"$f":"IF(DC119=1,$F107,IF(DC120=1,-DB114,IF(DC$38=1,-DB114,IF(DC$6=12,IF(DC121=1,-$F107/($I101/$G119)*SUM(CR121:DC121)/12,0),0))))","v":0},{"$f":"IF(DD119=1,$F107,IF(DD120=1,-DC114,IF(DD$38=1,-DC114,IF(DD$6=12,IF(DD121=1,-$F107/($I101/$G119)*SUM(CS121:DD121)/12,0),0))))","v":0},{"$f":"IF(DE119=1,$F107,IF(DE120=1,-DD114,IF(DE$38=1,-DD114,IF(DE$6=12,IF(DE121=1,-$F107/($I101/$G119)*SUM(CT121:DE121)/12,0),0))))","v":0},{"$f":"IF(DF119=1,$F107,IF(DF120=1,-DE114,IF(DF$38=1,-DE114,IF(DF$6=12,IF(DF121=1,-$F107/($I101/$G119)*SUM(CU121:DF121)/12,0),0))))","v":0},{"$f":"IF(DG119=1,$F107,IF(DG120=1,-DF114,IF(DG$38=1,-DF114,IF(DG$6=12,IF(DG121=1,-$F107/($I101/$G119)*SUM(CV121:DG121)/12,0),0))))","v":0},{"$f":"IF(DH119=1,$F107,IF(DH120=1,-DG114,IF(DH$38=1,-DG114,IF(DH$6=12,IF(DH121=1,-$F107/($I101/$G119)*SUM(CW121:DH121)/12,0),0))))","v":0},{"$f":"IF(DI119=1,$F107,IF(DI120=1,-DH114,IF(DI$38=1,-DH114,IF(DI$6=12,IF(DI121=1,-$F107/($I101/$G119)*SUM(CX121:DI121)/12,0),0))))","v":0},{"$f":"IF(DJ119=1,$F107,IF(DJ120=1,-DI114,IF(DJ$38=1,-DI114,IF(DJ$6=12,IF(DJ121=1,-$F107/($I101/$G119)*SUM(CY121:DJ121)/12,0),0))))","v":0},{"$f":"SUM(CY113:DJ113)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":113}]
[1,null,{"$f":"\"AS\"&F101","v":"ASRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X121=1,F107,0)","v":0},{"$f":"+X114+Y113","v":0},{"$f":"+Y114+Z113","v":0},{"$f":"+Z114+AA113","v":0},{"$f":"+AA114+AB113","v":0},{"$f":"+AB114+AC113","v":0},{"$f":"+AC114+AD113","v":0},{"$f":"+AD114+AE113","v":0},{"$f":"+AE114+AF113","v":0},{"$f":"+AF114+AG113","v":0},{"$f":"+AG114+AH113","v":0},{"$f":"+AH114+AI113","v":0},{"$f":"+AI114+AJ113","v":0},{"$f":"+AJ114","v":0},{"$f":"+AK114+AL113","v":0},{"$f":"+AL114+AM113","v":0},{"$f":"+AM114+AN113","v":0},{"$f":"+AN114+AO113","v":0},{"$f":"+AO114+AP113","v":0},{"$f":"+AP114+AQ113","v":0},{"$f":"+AQ114+AR113","v":0},{"$f":"+AR114+AS113","v":0},{"$f":"+AS114+AT113","v":0},{"$f":"+AT114+AU113","v":0},{"$f":"+AU114+AV113","v":0},{"$f":"+AV114+AW113","v":0},{"$f":"+AW114","v":0},{"$f":"+AX114+AY113","v":0},{"$f":"+AY114+AZ113","v":0},{"$f":"+AZ114+BA113","v":0},{"$f":"+BA114+BB113","v":0},{"$f":"+BB114+BC113","v":0},{"$f":"+BC114+BD113","v":0},{"$f":"+BD114+BE113","v":0},{"$f":"+BE114+BF113","v":0},{"$f":"+BF114+BG113","v":0},{"$f":"+BG114+BH113","v":0},{"$f":"+BH114+BI113","v":0},{"$f":"+BI114+BJ113","v":0},{"$f":"+BJ114","v":0},{"$f":"+BK114+BL113","v":0},{"$f":"+BL114+BM113","v":0},{"$f":"+BM114+BN113","v":0},{"$f":"+BN114+BO113","v":0},{"$f":"+BO114+BP113","v":0},{"$f":"+BP114+BQ113","v":0},{"$f":"+BQ114+BR113","v":0},{"$f":"+BR114+BS113","v":0},{"$f":"+BS114+BT113","v":0},{"$f":"+BT114+BU113","v":0},{"$f":"+BU114+BV113","v":0},{"$f":"+BV114+BW113","v":0},{"$f":"+BW114","v":0},{"$f":"+BX114+BY113","v":0},{"$f":"+BY114+BZ113","v":0},{"$f":"+BZ114+CA113","v":0},{"$f":"+CA114+CB113","v":0},{"$f":"+CB114+CC113","v":0},{"$f":"+CC114+CD113","v":0},{"$f":"+CD114+CE113","v":0},{"$f":"+CE114+CF113","v":0},{"$f":"+CF114+CG113","v":0},{"$f":"+CG114+CH113","v":0},{"$f":"+CH114+CI113","v":0},{"$f":"+CI114+CJ113","v":0},{"$f":"+CJ114","v":0},{"$f":"+CK114+CL113","v":0},{"$f":"+CL114+CM113","v":0},{"$f":"+CM114+CN113","v":0},{"$f":"+CN114+CO113","v":0},{"$f":"+CO114+CP113","v":0},{"$f":"+CP114+CQ113","v":0},{"$f":"+CQ114+CR113","v":0},{"$f":"+CR114+CS113","v":0},{"$f":"+CS114+CT113","v":0},{"$f":"+CT114+CU113","v":0},{"$f":"+CU114+CV113","v":0},{"$f":"+CV114+CW113","v":0},{"$f":"+CW114","v":0},{"$f":"+CX114+CY113","v":0},{"$f":"+CY114+CZ113","v":0},{"$f":"+CZ114+DA113","v":0},{"$f":"+DA114+DB113","v":0},{"$f":"+DB114+DC113","v":0},{"$f":"+DC114+DD113","v":0},{"$f":"+DD114+DE113","v":0},{"$f":"+DE114+DF113","v":0},{"$f":"+DF114+DG113","v":0},{"$f":"+DG114+DH113","v":0},{"$f":"+DH114+DI113","v":0},{"$f":"+DI114+DJ113","v":0},{"$f":"+DJ114","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":114}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":115}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":116}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":117}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F103","v":0},{"$f":"IF(Z101=\"\",Y118,Z101)","v":0},{"$f":"IF(AA101=\"\",Z118,AA101)","v":0},{"$f":"IF(AB101=\"\",AA118,AB101)","v":0},{"$f":"IF(AC101=\"\",AB118,AC101)","v":0},{"$f":"IF(AD101=\"\",AC118,AD101)","v":0},{"$f":"IF(AE101=\"\",AD118,AE101)","v":0},{"$f":"IF(AF101=\"\",AE118,AF101)","v":0},{"$f":"IF(AG101=\"\",AF118,AG101)","v":0},{"$f":"IF(AH101=\"\",AG118,AH101)","v":0},{"$f":"IF(AI101=\"\",AH118,AI101)","v":0},{"$f":"IF(AJ101=\"\",AI118,AJ101)","v":0},null,{"$f":"IF(AL101=\"\",AJ118,AL101)","v":0},{"$f":"IF(AM101=\"\",AL118,AM101)","v":0},{"$f":"IF(AN101=\"\",AM118,AN101)","v":0},{"$f":"IF(AO101=\"\",AN118,AO101)","v":0},{"$f":"IF(AP101=\"\",AO118,AP101)","v":0},{"$f":"IF(AQ101=\"\",AP118,AQ101)","v":0},{"$f":"IF(AR101=\"\",AQ118,AR101)","v":0},{"$f":"IF(AS101=\"\",AR118,AS101)","v":0},{"$f":"IF(AT101=\"\",AS118,AT101)","v":0},{"$f":"IF(AU101=\"\",AT118,AU101)","v":0},{"$f":"IF(AV101=\"\",AU118,AV101)","v":0},{"$f":"IF(AW101=\"\",AV118,AW101)","v":0},null,{"$f":"IF(AY101=\"\",AW118,AY101)","v":0},{"$f":"IF(AZ101=\"\",AY118,AZ101)","v":0},{"$f":"IF(BA101=\"\",AZ118,BA101)","v":0},{"$f":"IF(BB101=\"\",BA118,BB101)","v":0},{"$f":"IF(BC101=\"\",BB118,BC101)","v":0},{"$f":"IF(BD101=\"\",BC118,BD101)","v":0},{"$f":"IF(BE101=\"\",BD118,BE101)","v":0},{"$f":"IF(BF101=\"\",BE118,BF101)","v":0},{"$f":"IF(BG101=\"\",BF118,BG101)","v":0},{"$f":"IF(BH101=\"\",BG118,BH101)","v":0},{"$f":"IF(BI101=\"\",BH118,BI101)","v":0},{"$f":"IF(BJ101=\"\",BI118,BJ101)","v":0},null,{"$f":"IF(BL101=\"\",BJ118,BL101)","v":0},{"$f":"IF(BM101=\"\",BL118,BM101)","v":0},{"$f":"IF(BN101=\"\",BM118,BN101)","v":0},{"$f":"IF(BO101=\"\",BN118,BO101)","v":0},{"$f":"IF(BP101=\"\",BO118,BP101)","v":0},{"$f":"IF(BQ101=\"\",BP118,BQ101)","v":0},{"$f":"IF(BR101=\"\",BQ118,BR101)","v":0},{"$f":"IF(BS101=\"\",BR118,BS101)","v":0},{"$f":"IF(BT101=\"\",BS118,BT101)","v":0},{"$f":"IF(BU101=\"\",BT118,BU101)","v":0},{"$f":"IF(BV101=\"\",BU118,BV101)","v":0},{"$f":"IF(BW101=\"\",BV118,BW101)","v":0},null,{"$f":"IF(BY101=\"\",BW118,BY101)","v":0},{"$f":"IF(BZ101=\"\",BY118,BZ101)","v":0},{"$f":"IF(CA101=\"\",BZ118,CA101)","v":0},{"$f":"IF(CB101=\"\",CA118,CB101)","v":0},{"$f":"IF(CC101=\"\",CB118,CC101)","v":0},{"$f":"IF(CD101=\"\",CC118,CD101)","v":0},{"$f":"IF(CE101=\"\",CD118,CE101)","v":0},{"$f":"IF(CF101=\"\",CE118,CF101)","v":0},{"$f":"IF(CG101=\"\",CF118,CG101)","v":0},{"$f":"IF(CH101=\"\",CG118,CH101)","v":0},{"$f":"IF(CI101=\"\",CH118,CI101)","v":0},{"$f":"IF(CJ101=\"\",CI118,CJ101)","v":0},null,{"$f":"IF(CL101=\"\",CJ118,CL101)","v":0},{"$f":"IF(CM101=\"\",CL118,CM101)","v":0},{"$f":"IF(CN101=\"\",CM118,CN101)","v":0},{"$f":"IF(CO101=\"\",CN118,CO101)","v":0},{"$f":"IF(CP101=\"\",CO118,CP101)","v":0},{"$f":"IF(CQ101=\"\",CP118,CQ101)","v":0},{"$f":"IF(CR101=\"\",CQ118,CR101)","v":0},{"$f":"IF(CS101=\"\",CR118,CS101)","v":0},{"$f":"IF(CT101=\"\",CS118,CT101)","v":0},{"$f":"IF(CU101=\"\",CT118,CU101)","v":0},{"$f":"IF(CV101=\"\",CU118,CV101)","v":0},{"$f":"IF(CW101=\"\",CV118,CW101)","v":0},null,{"$f":"IF(CY101=\"\",CW118,CY101)","v":0},{"$f":"IF(CZ101=\"\",CY118,CZ101)","v":0},{"$f":"IF(DA101=\"\",CZ118,DA101)","v":0},{"$f":"IF(DB101=\"\",DA118,DB101)","v":0},{"$f":"IF(DC101=\"\",DB118,DC101)","v":0},{"$f":"IF(DD101=\"\",DC118,DD101)","v":0},{"$f":"IF(DE101=\"\",DD118,DE101)","v":0},{"$f":"IF(DF101=\"\",DE118,DF101)","v":0},{"$f":"IF(DG101=\"\",DF118,DG101)","v":0},{"$f":"IF(DH101=\"\",DG118,DH101)","v":0},{"$f":"IF(DI101=\"\",DH118,DI101)","v":0},{"$f":"IF(DJ101=\"\",DI118,DJ101)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":118}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F102,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F105=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F105=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F105=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F105=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F105=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F105=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F105=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":119}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y128:CJ128),1)=0,I101-J103,MOD(SUM(Y128:CJ128),1)+I101-J103-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F106=0,0,IF($F106=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F106=0,0,IF($F106=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F106=0,0,IF($F106=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F106=0,0,IF($F106=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F106=0,0,IF($F106=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F106=0,0,IF($F106=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F106=0,0,IF($F106=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":120}]
[2,null,null,null,null,{"$f":"F101","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N121","v":1},{"$f":"O121","v":1},{"$f":"P121","v":1},{"$f":"Q121","v":1},{"$f":"R121","v":1},{"$f":"S121","v":1},{"$f":"T121","v":1},{"$f":"U121","v":1},{"$f":"V121","v":1},{"$f":"W121","v":1},{"$f":"X121","v":1},{"$f":"IF(F105=0,1,0)","v":1},{"$f":"X121+X119-X120","v":1},{"$f":"Y121+Y119-Y120-Y125","v":1},{"$f":"Z121+Z119-Z120-Z125","v":1},{"$f":"AA121+AA119-AA120-AA125","v":1},{"$f":"AB121+AB119-AB120-AB125","v":1},{"$f":"AC121+AC119-AC120-AC125","v":1},{"$f":"AD121+AD119-AD120-AD125","v":1},{"$f":"AE121+AE119-AE120-AE125","v":1},{"$f":"AF121+AF119-AF120-AF125","v":1},{"$f":"AG121+AG119-AG120-AG125","v":1},{"$f":"AH121+AH119-AH120-AH125","v":1},{"$f":"AI121+AI119-AI120-AI125","v":1},{"$f":"AJ121","v":1},{"$f":"AJ121+AJ119-AJ120-AJ125","v":1},{"$f":"AL121+AL119-AL120-AL125","v":1},{"$f":"AM121+AM119-AM120-AM125","v":1},{"$f":"AN121+AN119-AN120-AN125","v":1},{"$f":"AO121+AO119-AO120-AO125","v":1},{"$f":"AP121+AP119-AP120-AP125","v":1},{"$f":"AQ121+AQ119-AQ120-AQ125","v":1},{"$f":"AR121+AR119-AR120-AR125","v":1},{"$f":"AS121+AS119-AS120-AS125","v":1},{"$f":"AT121+AT119-AT120-AT125","v":1},{"$f":"AU121+AU119-AU120-AU125","v":1},{"$f":"AV121+AV119-AV120-AV125","v":1},{"$f":"AW121","v":1},{"$f":"AW121+AW119-AW120-AW125","v":1},{"$f":"AY121+AY119-AY120-AY125","v":1},{"$f":"AZ121+AZ119-AZ120-AZ125","v":1},{"$f":"BA121+BA119-BA120-BA125","v":1},{"$f":"BB121+BB119-BB120-BB125","v":1},{"$f":"BC121+BC119-BC120-BC125","v":1},{"$f":"BD121+BD119-BD120-BD125","v":1},{"$f":"BE121+BE119-BE120-BE125","v":1},{"$f":"BF121+BF119-BF120-BF125","v":1},{"$f":"BG121+BG119-BG120-BG125","v":1},{"$f":"BH121+BH119-BH120-BH125","v":1},{"$f":"BI121+BI119-BI120-BI125","v":1},{"$f":"BJ121","v":1},{"$f":"BJ121+BJ119-BJ120-BJ125","v":1},{"$f":"BL121+BL119-BL120-BL125","v":1},{"$f":"BM121+BM119-BM120-BM125","v":1},{"$f":"BN121+BN119-BN120-BN125","v":1},{"$f":"BO121+BO119-BO120-BO125","v":1},{"$f":"BP121+BP119-BP120-BP125","v":1},{"$f":"BQ121+BQ119-BQ120-BQ125","v":1},{"$f":"BR121+BR119-BR120-BR125","v":1},{"$f":"BS121+BS119-BS120-BS125","v":1},{"$f":"BT121+BT119-BT120-BT125","v":1},{"$f":"BU121+BU119-BU120-BU125","v":1},{"$f":"BV121+BV119-BV120-BV125","v":1},{"$f":"BW121","v":1},{"$f":"BW121+BW119-BW120-BW125","v":1},{"$f":"BY121+BY119-BY120-BY125","v":1},{"$f":"BZ121+BZ119-BZ120-BZ125","v":1},{"$f":"CA121+CA119-CA120-CA125","v":1},{"$f":"CB121+CB119-CB120-CB125","v":1},{"$f":"CC121+CC119-CC120-CC125","v":1},{"$f":"CD121+CD119-CD120-CD125","v":1},{"$f":"CE121+CE119-CE120-CE125","v":1},{"$f":"CF121+CF119-CF120-CF125","v":1},{"$f":"CG121+CG119-CG120-CG125","v":1},{"$f":"CH121+CH119-CH120-CH125","v":1},{"$f":"CI121+CI119-CI120-CI125","v":1},{"$f":"CJ121","v":1},{"$f":"CJ121+CJ119-CJ120-CJ125","v":1},{"$f":"CL121+CL119-CL120-CL125","v":1},{"$f":"CM121+CM119-CM120-CM125","v":1},{"$f":"CN121+CN119-CN120-CN125","v":1},{"$f":"CO121+CO119-CO120-CO125","v":1},{"$f":"CP121+CP119-CP120-CP125","v":1},{"$f":"CQ121+CQ119-CQ120-CQ125","v":1},{"$f":"CR121+CR119-CR120-CR125","v":1},{"$f":"CS121+CS119-CS120-CS125","v":1},{"$f":"CT121+CT119-CT120-CT125","v":1},{"$f":"CU121+CU119-CU120-CU125","v":1},{"$f":"CV121+CV119-CV120-CV125","v":1},{"$f":"CW121","v":1},{"$f":"CW121+CW119-CW120-CW125","v":1},{"$f":"CY121+CY119-CY120-CY125","v":1},{"$f":"CZ121+CZ119-CZ120-CZ125","v":1},{"$f":"DA121+DA119-DA120-DA125","v":1},{"$f":"DB121+DB119-DB120-DB125","v":1},{"$f":"DC121+DC119-DC120-DC125","v":1},{"$f":"DD121+DD119-DD120-DD125","v":1},{"$f":"DE121+DE119-DE120-DE125","v":1},{"$f":"DF121+DF119-DF120-DF125","v":1},{"$f":"DG121+DG119-DG120-DG125","v":1},{"$f":"DH121+DH119-DH120-DH125","v":1},{"$f":"DI121+DI119-DI120-DI125","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":121}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X122+Y127,0)","v":0},{"$f":"ROUNDUP(Y122+Z127,0)","v":0},{"$f":"ROUNDUP(Z122+AA127,0)","v":1},{"$f":"ROUNDUP(AA122+AB127,0)","v":1},{"$f":"ROUNDUP(AB122+AC127,0)","v":1},{"$f":"ROUNDUP(AC122+AD127,0)","v":2},{"$f":"ROUNDUP(AD122+AE127,0)","v":2},{"$f":"ROUNDUP(AE122+AF127,0)","v":2},{"$f":"ROUNDUP(AF122+AG127,0)","v":3},{"$f":"ROUNDUP(AG122+AH127,0)","v":3},{"$f":"ROUNDUP(AH122+AI127,0)","v":3},{"$f":"ROUNDUP(AI122+AJ127,0)","v":4},null,{"$f":"ROUNDUP(AJ122+AL127,0)","v":4},{"$f":"ROUNDUP(AL122+AM127,0)","v":4},{"$f":"ROUNDUP(AM122+AN127,0)","v":5},{"$f":"ROUNDUP(AN122+AO127,0)","v":5},{"$f":"ROUNDUP(AO122+AP127,0)","v":5},{"$f":"ROUNDUP(AP122+AQ127,0)","v":6},{"$f":"ROUNDUP(AQ122+AR127,0)","v":6},{"$f":"ROUNDUP(AR122+AS127,0)","v":6},{"$f":"ROUNDUP(AS122+AT127,0)","v":7},{"$f":"ROUNDUP(AT122+AU127,0)","v":7},{"$f":"ROUNDUP(AU122+AV127,0)","v":7},{"$f":"ROUNDUP(AV122+AW127,0)","v":8},null,{"$f":"ROUNDUP(AW122+AY127,0)","v":8},{"$f":"ROUNDUP(AY122+AZ127,0)","v":8},{"$f":"ROUNDUP(AZ122+BA127,0)","v":9},{"$f":"ROUNDUP(BA122+BB127,0)","v":9},{"$f":"ROUNDUP(BB122+BC127,0)","v":9},{"$f":"ROUNDUP(BC122+BD127,0)","v":10},{"$f":"ROUNDUP(BD122+BE127,0)","v":10},{"$f":"ROUNDUP(BE122+BF127,0)","v":10},{"$f":"ROUNDUP(BF122+BG127,0)","v":11},{"$f":"ROUNDUP(BG122+BH127,0)","v":11},{"$f":"ROUNDUP(BH122+BI127,0)","v":11},{"$f":"ROUNDUP(BI122+BJ127,0)","v":12},null,{"$f":"ROUNDUP(BJ122+BL127,0)","v":12},{"$f":"ROUNDUP(BL122+BM127,0)","v":12},{"$f":"ROUNDUP(BM122+BN127,0)","v":13},{"$f":"ROUNDUP(BN122+BO127,0)","v":13},{"$f":"ROUNDUP(BO122+BP127,0)","v":13},{"$f":"ROUNDUP(BP122+BQ127,0)","v":14},{"$f":"ROUNDUP(BQ122+BR127,0)","v":14},{"$f":"ROUNDUP(BR122+BS127,0)","v":14},{"$f":"ROUNDUP(BS122+BT127,0)","v":15},{"$f":"ROUNDUP(BT122+BU127,0)","v":15},{"$f":"ROUNDUP(BU122+BV127,0)","v":15},{"$f":"ROUNDUP(BV122+BW127,0)","v":16},null,{"$f":"ROUNDUP(BW122+BY127,0)","v":16},{"$f":"ROUNDUP(BY122+BZ127,0)","v":16},{"$f":"ROUNDUP(BZ122+CA127,0)","v":17},{"$f":"ROUNDUP(CA122+CB127,0)","v":17},{"$f":"ROUNDUP(CB122+CC127,0)","v":17},{"$f":"ROUNDUP(CC122+CD127,0)","v":18},{"$f":"ROUNDUP(CD122+CE127,0)","v":18},{"$f":"ROUNDUP(CE122+CF127,0)","v":18},{"$f":"ROUNDUP(CF122+CG127,0)","v":19},{"$f":"ROUNDUP(CG122+CH127,0)","v":19},{"$f":"ROUNDUP(CH122+CI127,0)","v":19},{"$f":"ROUNDUP(CI122+CJ127,0)","v":20},null,{"$f":"ROUNDUP(CJ122+CL127,0)","v":20},{"$f":"ROUNDUP(CL122+CM127,0)","v":20},{"$f":"ROUNDUP(CM122+CN127,0)","v":21},{"$f":"ROUNDUP(CN122+CO127,0)","v":21},{"$f":"ROUNDUP(CO122+CP127,0)","v":21},{"$f":"ROUNDUP(CP122+CQ127,0)","v":22},{"$f":"ROUNDUP(CQ122+CR127,0)","v":22},{"$f":"ROUNDUP(CR122+CS127,0)","v":22},{"$f":"ROUNDUP(CS122+CT127,0)","v":23},{"$f":"ROUNDUP(CT122+CU127,0)","v":23},{"$f":"ROUNDUP(CU122+CV127,0)","v":23},{"$f":"ROUNDUP(CV122+CW127,0)","v":24},null,{"$f":"ROUNDUP(CW122+CY127,0)","v":24},{"$f":"ROUNDUP(CY122+CZ127,0)","v":24},{"$f":"ROUNDUP(CZ122+DA127,0)","v":25},{"$f":"ROUNDUP(DA122+DB127,0)","v":25},{"$f":"ROUNDUP(DB122+DC127,0)","v":25},{"$f":"ROUNDUP(DC122+DD127,0)","v":26},{"$f":"ROUNDUP(DD122+DE127,0)","v":26},{"$f":"ROUNDUP(DE122+DF127,0)","v":26},{"$f":"ROUNDUP(DF122+DG127,0)","v":27},{"$f":"ROUNDUP(DG122+DH127,0)","v":27},{"$f":"ROUNDUP(DH122+DI127,0)","v":27},{"$f":"ROUNDUP(DI122+DJ127,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":122}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F102,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":123}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y122<=$J103,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL122<=$J103,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY122<=$J103,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL122<=$J103,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY122<=$J103,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL122<=$J103,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY122<=$J103,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":124}]
[2,null,null,null,null,{"$f":"ADDRESS($DT121,AJ$5+25-(12/$G119),4)&\":\"&ADDRESS($DT121,AJ$5+24,4)","v":"AH121:AJ121"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y122=X122,0,IF(Y122=$I101,1,0))","v":0},{"$f":"IF(Z122=Y122,0,IF(Z122=$I101,1,0))","v":0},{"$f":"IF(AA122=Z122,0,IF(AA122=$I101,1,0))","v":0},{"$f":"IF(AB122=AA122,0,IF(AB122=$I101,1,0))","v":0},{"$f":"IF(AC122=AB122,0,IF(AC122=$I101,1,0))","v":0},{"$f":"IF(AD122=AC122,0,IF(AD122=$I101,1,0))","v":0},{"$f":"IF(AE122=AD122,0,IF(AE122=$I101,1,0))","v":0},{"$f":"IF(AF122=AE122,0,IF(AF122=$I101,1,0))","v":0},{"$f":"IF(AG122=AF122,0,IF(AG122=$I101,1,0))","v":0},{"$f":"IF(AH122=AG122,0,IF(AH122=$I101,1,0))","v":0},{"$f":"IF(AI122=AH122,0,IF(AI122=$I101,1,0))","v":0},{"$f":"IF(AJ122=AI122,0,IF(AJ122=$I101,1,0))","v":0},null,{"$f":"IF(AL122=AJ122,0,IF(AL122=$I101,1,0))","v":0},{"$f":"IF(AM122=AL122,0,IF(AM122=$I101,1,0))","v":0},{"$f":"IF(AN122=AM122,0,IF(AN122=$I101,1,0))","v":0},{"$f":"IF(AO122=AN122,0,IF(AO122=$I101,1,0))","v":0},{"$f":"IF(AP122=AO122,0,IF(AP122=$I101,1,0))","v":0},{"$f":"IF(AQ122=AP122,0,IF(AQ122=$I101,1,0))","v":0},{"$f":"IF(AR122=AQ122,0,IF(AR122=$I101,1,0))","v":0},{"$f":"IF(AS122=AR122,0,IF(AS122=$I101,1,0))","v":0},{"$f":"IF(AT122=AS122,0,IF(AT122=$I101,1,0))","v":0},{"$f":"IF(AU122=AT122,0,IF(AU122=$I101,1,0))","v":0},{"$f":"IF(AV122=AU122,0,IF(AV122=$I101,1,0))","v":0},{"$f":"IF(AW122=AV122,0,IF(AW122=$I101,1,0))","v":0},null,{"$f":"IF(AY122=AW122,0,IF(AY122=$I101,1,0))","v":0},{"$f":"IF(AZ122=AY122,0,IF(AZ122=$I101,1,0))","v":0},{"$f":"IF(BA122=AZ122,0,IF(BA122=$I101,1,0))","v":0},{"$f":"IF(BB122=BA122,0,IF(BB122=$I101,1,0))","v":0},{"$f":"IF(BC122=BB122,0,IF(BC122=$I101,1,0))","v":0},{"$f":"IF(BD122=BC122,0,IF(BD122=$I101,1,0))","v":0},{"$f":"IF(BE122=BD122,0,IF(BE122=$I101,1,0))","v":0},{"$f":"IF(BF122=BE122,0,IF(BF122=$I101,1,0))","v":0},{"$f":"IF(BG122=BF122,0,IF(BG122=$I101,1,0))","v":0},{"$f":"IF(BH122=BG122,0,IF(BH122=$I101,1,0))","v":0},{"$f":"IF(BI122=BH122,0,IF(BI122=$I101,1,0))","v":0},{"$f":"IF(BJ122=BI122,0,IF(BJ122=$I101,1,0))","v":0},null,{"$f":"IF(BL122=BJ122,0,IF(BL122=$I101,1,0))","v":0},{"$f":"IF(BM122=BL122,0,IF(BM122=$I101,1,0))","v":0},{"$f":"IF(BN122=BM122,0,IF(BN122=$I101,1,0))","v":0},{"$f":"IF(BO122=BN122,0,IF(BO122=$I101,1,0))","v":0},{"$f":"IF(BP122=BO122,0,IF(BP122=$I101,1,0))","v":0},{"$f":"IF(BQ122=BP122,0,IF(BQ122=$I101,1,0))","v":0},{"$f":"IF(BR122=BQ122,0,IF(BR122=$I101,1,0))","v":0},{"$f":"IF(BS122=BR122,0,IF(BS122=$I101,1,0))","v":0},{"$f":"IF(BT122=BS122,0,IF(BT122=$I101,1,0))","v":0},{"$f":"IF(BU122=BT122,0,IF(BU122=$I101,1,0))","v":0},{"$f":"IF(BV122=BU122,0,IF(BV122=$I101,1,0))","v":0},{"$f":"IF(BW122=BV122,0,IF(BW122=$I101,1,0))","v":0},null,{"$f":"IF(BY122=BW122,0,IF(BY122=$I101,1,0))","v":0},{"$f":"IF(BZ122=BY122,0,IF(BZ122=$I101,1,0))","v":0},{"$f":"IF(CA122=BZ122,0,IF(CA122=$I101,1,0))","v":0},{"$f":"IF(CB122=CA122,0,IF(CB122=$I101,1,0))","v":0},{"$f":"IF(CC122=CB122,0,IF(CC122=$I101,1,0))","v":0},{"$f":"IF(CD122=CC122,0,IF(CD122=$I101,1,0))","v":0},{"$f":"IF(CE122=CD122,0,IF(CE122=$I101,1,0))","v":0},{"$f":"IF(CF122=CE122,0,IF(CF122=$I101,1,0))","v":0},{"$f":"IF(CG122=CF122,0,IF(CG122=$I101,1,0))","v":0},{"$f":"IF(CH122=CG122,0,IF(CH122=$I101,1,0))","v":0},{"$f":"IF(CI122=CH122,0,IF(CI122=$I101,1,0))","v":0},{"$f":"IF(CJ122=CI122,0,IF(CJ122=$I101,1,0))","v":0},null,{"$f":"IF(CL122=CJ122,0,IF(CL122=$I101,1,0))","v":0},{"$f":"IF(CM122=CL122,0,IF(CM122=$I101,1,0))","v":0},{"$f":"IF(CN122=CM122,0,IF(CN122=$I101,1,0))","v":0},{"$f":"IF(CO122=CN122,0,IF(CO122=$I101,1,0))","v":0},{"$f":"IF(CP122=CO122,0,IF(CP122=$I101,1,0))","v":0},{"$f":"IF(CQ122=CP122,0,IF(CQ122=$I101,1,0))","v":0},{"$f":"IF(CR122=CQ122,0,IF(CR122=$I101,1,0))","v":0},{"$f":"IF(CS122=CR122,0,IF(CS122=$I101,1,0))","v":0},{"$f":"IF(CT122=CS122,0,IF(CT122=$I101,1,0))","v":0},{"$f":"IF(CU122=CT122,0,IF(CU122=$I101,1,0))","v":0},{"$f":"IF(CV122=CU122,0,IF(CV122=$I101,1,0))","v":0},{"$f":"IF(CW122=CV122,0,IF(CW122=$I101,1,0))","v":0},null,{"$f":"IF(CY122=CW122,0,IF(CY122=$I101,1,0))","v":0},{"$f":"IF(CZ122=CY122,0,IF(CZ122=$I101,1,0))","v":0},{"$f":"IF(DA122=CZ122,0,IF(DA122=$I101,1,0))","v":0},{"$f":"IF(DB122=DA122,0,IF(DB122=$I101,1,0))","v":0},{"$f":"IF(DC122=DB122,0,IF(DC122=$I101,1,0))","v":0},{"$f":"IF(DD122=DC122,0,IF(DD122=$I101,1,0))","v":0},{"$f":"IF(DE122=DD122,0,IF(DE122=$I101,1,0))","v":0},{"$f":"IF(DF122=DE122,0,IF(DF122=$I101,1,0))","v":0},{"$f":"IF(DG122=DF122,0,IF(DG122=$I101,1,0))","v":0},{"$f":"IF(DH122=DG122,0,IF(DH122=$I101,1,0))","v":0},{"$f":"IF(DI122=DH122,0,IF(DI122=$I101,1,0))","v":0},{"$f":"IF(DJ122=DI122,0,IF(DJ122=$I101,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":125}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H101,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":126}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT121,Y$5+25-(12/$G119),4)&\":\"&ADDRESS($DT121,Y$5+24,4)))/(12/$G119)*Y123","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT121,AL$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,AL$3+24,4)))/(12/$G119)*AL123","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT121,AN$5+25-(12/$G119),4)&\":\"&ADDRESS($DT121,AN$5+24,4)))/(12/$G119)*AN123","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT121,AY$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,AY$3+24,4)))/(12/$G119)*AY123","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT121,AZ$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,AZ$3+24,4)))/(12/$G119)*AZ123","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT121,BA$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,BA$3+24,4)))/(12/$G119)*BA123","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT121,BL$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,BL$3+24,4)))/(12/$G119)*BL123","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT121,BM$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,BM$3+24,4)))/(12/$G119)*BM123","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT121,BN$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,BN$3+24,4)))/(12/$G119)*BN123","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT121,BY$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,BY$3+24,4)))/(12/$G119)*BY123","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT121,BZ$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,BZ$3+24,4)))/(12/$G119)*BZ123","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT121,CA$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,CA$3+24,4)))/(12/$G119)*CA123","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT121,CL$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,CL$3+24,4)))/(12/$G119)*CL123","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT121,CM$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,CM$3+24,4)))/(12/$G119)*CM123","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT121,CN$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,CN$3+24,4)))/(12/$G119)*CN123","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT121,CY$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,CY$3+24,4)))/(12/$G119)*CY123","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT121,CZ$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,CZ$3+24,4)))/(12/$G119)*CZ123","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT121,DA$3+25-(12/$G119),4)&\":\"&ADDRESS($DT121,DA$3+24,4)))/(12/$G119)*DA123","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":127}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y127","v":0},{"$f":"IF(SUM($Y128:Y128)>1,ROUNDUP(Z127,0),Z127)","v":0},{"$f":"IF(SUM($Y128:Z128)>1,ROUNDUP(AA127,0),AA127)","v":1},{"$f":"IF(SUM($Y128:AA128)>1,ROUNDUP(AB127,0),AB127)","v":0},{"$f":"IF(SUM($Y128:AB128)>1,ROUNDUP(AC127,0),AC127)","v":0},{"$f":"IF(SUM($Y128:AC128)>1,ROUNDUP(AD127,0),AD127)","v":1},{"$f":"IF(SUM($Y128:AD128)>1,ROUNDUP(AE127,0),AE127)","v":0},{"$f":"IF(SUM($Y128:AE128)>1,ROUNDUP(AF127,0),AF127)","v":0},{"$f":"IF(SUM($Y128:AF128)>1,ROUNDUP(AG127,0),AG127)","v":1},{"$f":"IF(SUM($Y128:AG128)>1,ROUNDUP(AH127,0),AH127)","v":0},{"$f":"IF(SUM($Y128:AH128)>1,ROUNDUP(AI127,0),AI127)","v":0},{"$f":"IF(SUM($Y128:AI128)>1,ROUNDUP(AJ127,0),AJ127)","v":1},null,{"$f":"IF(SUM($Y128:AK128)>1,ROUNDUP(AL127,0),AL127)","v":0},{"$f":"IF(SUM($Y128:AL128)>1,ROUNDUP(AM127,0),AM127)","v":0},{"$f":"IF(SUM($Y128:AM128)>1,ROUNDUP(AN127,0),AN127)","v":1},{"$f":"IF(SUM($Y128:AN128)>1,ROUNDUP(AO127,0),AO127)","v":0},{"$f":"IF(SUM($Y128:AO128)>1,ROUNDUP(AP127,0),AP127)","v":0},{"$f":"IF(SUM($Y128:AP128)>1,ROUNDUP(AQ127,0),AQ127)","v":1},{"$f":"IF(SUM($Y128:AQ128)>1,ROUNDUP(AR127,0),AR127)","v":0},{"$f":"IF(SUM($Y128:AR128)>1,ROUNDUP(AS127,0),AS127)","v":0},{"$f":"IF(SUM($Y128:AS128)>1,ROUNDUP(AT127,0),AT127)","v":1},{"$f":"IF(SUM($Y128:AT128)>1,ROUNDUP(AU127,0),AU127)","v":0},{"$f":"IF(SUM($Y128:AU128)>1,ROUNDUP(AV127,0),AV127)","v":0},{"$f":"IF(SUM($Y128:AV128)>1,ROUNDUP(AW127,0),AW127)","v":1},null,{"$f":"IF(SUM($Y128:AX128)>1,ROUNDUP(AY127,0),AY127)","v":0},{"$f":"IF(SUM($Y128:AY128)>1,ROUNDUP(AZ127,0),AZ127)","v":0},{"$f":"IF(SUM($Y128:AZ128)>1,ROUNDUP(BA127,0),BA127)","v":1},{"$f":"IF(SUM($Y128:BA128)>1,ROUNDUP(BB127,0),BB127)","v":0},{"$f":"IF(SUM($Y128:BB128)>1,ROUNDUP(BC127,0),BC127)","v":0},{"$f":"IF(SUM($Y128:BC128)>1,ROUNDUP(BD127,0),BD127)","v":1},{"$f":"IF(SUM($Y128:BD128)>1,ROUNDUP(BE127,0),BE127)","v":0},{"$f":"IF(SUM($Y128:BE128)>1,ROUNDUP(BF127,0),BF127)","v":0},{"$f":"IF(SUM($Y128:BF128)>1,ROUNDUP(BG127,0),BG127)","v":1},{"$f":"IF(SUM($Y128:BG128)>1,ROUNDUP(BH127,0),BH127)","v":0},{"$f":"IF(SUM($Y128:BH128)>1,ROUNDUP(BI127,0),BI127)","v":0},{"$f":"IF(SUM($Y128:BI128)>1,ROUNDUP(BJ127,0),BJ127)","v":1},null,{"$f":"IF(SUM($Y128:BK128)>1,ROUNDUP(BL127,0),BL127)","v":0},{"$f":"IF(SUM($Y128:BL128)>1,ROUNDUP(BM127,0),BM127)","v":0},{"$f":"IF(SUM($Y128:BM128)>1,ROUNDUP(BN127,0),BN127)","v":1},{"$f":"IF(SUM($Y128:BN128)>1,ROUNDUP(BO127,0),BO127)","v":0},{"$f":"IF(SUM($Y128:BO128)>1,ROUNDUP(BP127,0),BP127)","v":0},{"$f":"IF(SUM($Y128:BP128)>1,ROUNDUP(BQ127,0),BQ127)","v":1},{"$f":"IF(SUM($Y128:BQ128)>1,ROUNDUP(BR127,0),BR127)","v":0},{"$f":"IF(SUM($Y128:BR128)>1,ROUNDUP(BS127,0),BS127)","v":0},{"$f":"IF(SUM($Y128:BS128)>1,ROUNDUP(BT127,0),BT127)","v":1},{"$f":"IF(SUM($Y128:BT128)>1,ROUNDUP(BU127,0),BU127)","v":0},{"$f":"IF(SUM($Y128:BU128)>1,ROUNDUP(BV127,0),BV127)","v":0},{"$f":"IF(SUM($Y128:BV128)>1,ROUNDUP(BW127,0),BW127)","v":1},null,{"$f":"IF(SUM($Y128:BX128)>1,ROUNDUP(BY127,0),BY127)","v":0},{"$f":"IF(SUM($Y128:BY128)>1,ROUNDUP(BZ127,0),BZ127)","v":0},{"$f":"IF(SUM($Y128:BZ128)>1,ROUNDUP(CA127,0),CA127)","v":1},{"$f":"IF(SUM($Y128:CA128)>1,ROUNDUP(CB127,0),CB127)","v":0},{"$f":"IF(SUM($Y128:CB128)>1,ROUNDUP(CC127,0),CC127)","v":0},{"$f":"IF(SUM($Y128:CC128)>1,ROUNDUP(CD127,0),CD127)","v":1},{"$f":"IF(SUM($Y128:CD128)>1,ROUNDUP(CE127,0),CE127)","v":0},{"$f":"IF(SUM($Y128:CE128)>1,ROUNDUP(CF127,0),CF127)","v":0},{"$f":"IF(SUM($Y128:CF128)>1,ROUNDUP(CG127,0),CG127)","v":1},{"$f":"IF(SUM($Y128:CG128)>1,ROUNDUP(CH127,0),CH127)","v":0},{"$f":"IF(SUM($Y128:CH128)>1,ROUNDUP(CI127,0),CI127)","v":0},{"$f":"IF(SUM($Y128:CI128)>1,ROUNDUP(CJ127,0),CJ127)","v":1},null,{"$f":"IF(SUM($Y128:CK128)>1,ROUNDUP(CL127,0),CL127)","v":0},{"$f":"IF(SUM($Y128:CL128)>1,ROUNDUP(CM127,0),CM127)","v":0},{"$f":"IF(SUM($Y128:CM128)>1,ROUNDUP(CN127,0),CN127)","v":1},{"$f":"IF(SUM($Y128:CN128)>1,ROUNDUP(CO127,0),CO127)","v":0},{"$f":"IF(SUM($Y128:CO128)>1,ROUNDUP(CP127,0),CP127)","v":0},{"$f":"IF(SUM($Y128:CP128)>1,ROUNDUP(CQ127,0),CQ127)","v":1},{"$f":"IF(SUM($Y128:CQ128)>1,ROUNDUP(CR127,0),CR127)","v":0},{"$f":"IF(SUM($Y128:CR128)>1,ROUNDUP(CS127,0),CS127)","v":0},{"$f":"IF(SUM($Y128:CS128)>1,ROUNDUP(CT127,0),CT127)","v":1},{"$f":"IF(SUM($Y128:CT128)>1,ROUNDUP(CU127,0),CU127)","v":0},{"$f":"IF(SUM($Y128:CU128)>1,ROUNDUP(CV127,0),CV127)","v":0},{"$f":"IF(SUM($Y128:CV128)>1,ROUNDUP(CW127,0),CW127)","v":1},null,{"$f":"IF(SUM($Y128:CX128)>1,ROUNDUP(CY127,0),CY127)","v":0},{"$f":"IF(SUM($Y128:CY128)>1,ROUNDUP(CZ127,0),CZ127)","v":0},{"$f":"IF(SUM($Y128:CZ128)>1,ROUNDUP(DA127,0),DA127)","v":1},{"$f":"IF(SUM($Y128:DA128)>1,ROUNDUP(DB127,0),DB127)","v":0},{"$f":"IF(SUM($Y128:DB128)>1,ROUNDUP(DC127,0),DC127)","v":0},{"$f":"IF(SUM($Y128:DC128)>1,ROUNDUP(DD127,0),DD127)","v":1},{"$f":"IF(SUM($Y128:DD128)>1,ROUNDUP(DE127,0),DE127)","v":0},{"$f":"IF(SUM($Y128:DE128)>1,ROUNDUP(DF127,0),DF127)","v":0},{"$f":"IF(SUM($Y128:DF128)>1,ROUNDUP(DG127,0),DG127)","v":1},{"$f":"IF(SUM($Y128:DG128)>1,ROUNDUP(DH127,0),DH127)","v":0},{"$f":"IF(SUM($Y128:DH128)>1,ROUNDUP(DI127,0),DI127)","v":0},{"$f":"IF(SUM($Y128:DI128)>1,ROUNDUP(DJ127,0),DJ127)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":128}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X105<1,0,PMT(Y118/$G119,$I101-X122,X105)*Y127)","v":0},{"$f":"IF(Y105<1,0,PMT(Z118/$G119,$I101-Y122,Y105)*Z127)","v":0},{"$f":"IF(Z105<1,0,PMT(AA118/$G119,$I101-Z122,Z105)*AA127)","v":0},{"$f":"IF(AA105<1,0,PMT(AB118/$G119,$I101-AA122,AA105)*AB127)","v":0},{"$f":"IF(AB105<1,0,PMT(AC118/$G119,$I101-AB122,AB105)*AC127)","v":0},{"$f":"IF(AC105<1,0,PMT(AD118/$G119,$I101-AC122,AC105)*AD127)","v":0},{"$f":"IF(AD105<1,0,PMT(AE118/$G119,$I101-AD122,AD105)*AE127)","v":0},{"$f":"IF(AE105<1,0,PMT(AF118/$G119,$I101-AE122,AE105)*AF127)","v":0},{"$f":"IF(AF105<1,0,PMT(AG118/$G119,$I101-AF122,AF105)*AG127)","v":0},{"$f":"IF(AG105<1,0,PMT(AH118/$G119,$I101-AG122,AG105)*AH127)","v":0},{"$f":"IF(AH105<1,0,PMT(AI118/$G119,$I101-AH122,AH105)*AI127)","v":0},{"$f":"IF(AI105<1,0,PMT(AJ118/$G119,$I101-AI122,AI105)*AJ127)","v":0},null,{"$f":"IF(AJ105<1,0,PMT(AL118/$G119,$I101-AJ122,AJ105)*AL127)","v":0},{"$f":"IF(AL105<1,0,PMT(AM118/$G119,$I101-AL122,AL105)*AM127)","v":0},{"$f":"IF(AM105<1,0,PMT(AN118/$G119,$I101-AM122,AM105)*AN127)","v":0},{"$f":"IF(AN105<1,0,PMT(AO118/$G119,$I101-AN122,AN105)*AO127)","v":0},{"$f":"IF(AO105<1,0,PMT(AP118/$G119,$I101-AO122,AO105)*AP127)","v":0},{"$f":"IF(AP105<1,0,PMT(AQ118/$G119,$I101-AP122,AP105)*AQ127)","v":0},{"$f":"IF(AQ105<1,0,PMT(AR118/$G119,$I101-AQ122,AQ105)*AR127)","v":0},{"$f":"IF(AR105<1,0,PMT(AS118/$G119,$I101-AR122,AR105)*AS127)","v":0},{"$f":"IF(AS105<1,0,PMT(AT118/$G119,$I101-AS122,AS105)*AT127)","v":0},{"$f":"IF(AT105<1,0,PMT(AU118/$G119,$I101-AT122,AT105)*AU127)","v":0},{"$f":"IF(AU105<1,0,PMT(AV118/$G119,$I101-AU122,AU105)*AV127)","v":0},{"$f":"IF(AV105<1,0,PMT(AW118/$G119,$I101-AV122,AV105)*AW127)","v":0},null,{"$f":"IF(AW105<1,0,PMT(AY118/$G119,$I101-AW122,AW105)*AY127)","v":0},{"$f":"IF(AY105<1,0,PMT(AZ118/$G119,$I101-AY122,AY105)*AZ127)","v":0},{"$f":"IF(AZ105<1,0,PMT(BA118/$G119,$I101-AZ122,AZ105)*BA127)","v":0},{"$f":"IF(BA105<1,0,PMT(BB118/$G119,$I101-BA122,BA105)*BB127)","v":0},{"$f":"IF(BB105<1,0,PMT(BC118/$G119,$I101-BB122,BB105)*BC127)","v":0},{"$f":"IF(BC105<1,0,PMT(BD118/$G119,$I101-BC122,BC105)*BD127)","v":0},{"$f":"IF(BD105<1,0,PMT(BE118/$G119,$I101-BD122,BD105)*BE127)","v":0},{"$f":"IF(BE105<1,0,PMT(BF118/$G119,$I101-BE122,BE105)*BF127)","v":0},{"$f":"IF(BF105<1,0,PMT(BG118/$G119,$I101-BF122,BF105)*BG127)","v":0},{"$f":"IF(BG105<1,0,PMT(BH118/$G119,$I101-BG122,BG105)*BH127)","v":0},{"$f":"IF(BH105<1,0,PMT(BI118/$G119,$I101-BH122,BH105)*BI127)","v":0},{"$f":"IF(BI105<1,0,PMT(BJ118/$G119,$I101-BI122,BI105)*BJ127)","v":0},null,{"$f":"IF(BJ105<1,0,PMT(BL118/$G119,$I101-BJ122,BJ105)*BL127)","v":0},{"$f":"IF(BL105<1,0,PMT(BM118/$G119,$I101-BL122,BL105)*BM127)","v":0},{"$f":"IF(BM105<1,0,PMT(BN118/$G119,$I101-BM122,BM105)*BN127)","v":0},{"$f":"IF(BN105<1,0,PMT(BO118/$G119,$I101-BN122,BN105)*BO127)","v":0},{"$f":"IF(BO105<1,0,PMT(BP118/$G119,$I101-BO122,BO105)*BP127)","v":0},{"$f":"IF(BP105<1,0,PMT(BQ118/$G119,$I101-BP122,BP105)*BQ127)","v":0},{"$f":"IF(BQ105<1,0,PMT(BR118/$G119,$I101-BQ122,BQ105)*BR127)","v":0},{"$f":"IF(BR105<1,0,PMT(BS118/$G119,$I101-BR122,BR105)*BS127)","v":0},{"$f":"IF(BS105<1,0,PMT(BT118/$G119,$I101-BS122,BS105)*BT127)","v":0},{"$f":"IF(BT105<1,0,PMT(BU118/$G119,$I101-BT122,BT105)*BU127)","v":0},{"$f":"IF(BU105<1,0,PMT(BV118/$G119,$I101-BU122,BU105)*BV127)","v":0},{"$f":"IF(BV105<1,0,PMT(BW118/$G119,$I101-BV122,BV105)*BW127)","v":0},null,{"$f":"IF(BW105<1,0,PMT(BY118/$G119,$I101-BW122,BW105)*BY127)","v":0},{"$f":"IF(BY105<1,0,PMT(BZ118/$G119,$I101-BY122,BY105)*BZ127)","v":0},{"$f":"IF(BZ105<1,0,PMT(CA118/$G119,$I101-BZ122,BZ105)*CA127)","v":0},{"$f":"IF(CA105<1,0,PMT(CB118/$G119,$I101-CA122,CA105)*CB127)","v":0},{"$f":"IF(CB105<1,0,PMT(CC118/$G119,$I101-CB122,CB105)*CC127)","v":0},{"$f":"IF(CC105<1,0,PMT(CD118/$G119,$I101-CC122,CC105)*CD127)","v":0},{"$f":"IF(CD105<1,0,PMT(CE118/$G119,$I101-CD122,CD105)*CE127)","v":0},{"$f":"IF(CE105<1,0,PMT(CF118/$G119,$I101-CE122,CE105)*CF127)","v":0},{"$f":"IF(CF105<1,0,PMT(CG118/$G119,$I101-CF122,CF105)*CG127)","v":0},{"$f":"IF(CG105<1,0,PMT(CH118/$G119,$I101-CG122,CG105)*CH127)","v":0},{"$f":"IF(CH105<1,0,PMT(CI118/$G119,$I101-CH122,CH105)*CI127)","v":0},{"$f":"IF(CI105<1,0,PMT(CJ118/$G119,$I101-CI122,CI105)*CJ127)","v":0},null,{"$f":"IF(CJ105<1,0,PMT(CL118/$G119,$I101-CJ122,CJ105)*CL127)","v":0},{"$f":"IF(CL105<1,0,PMT(CM118/$G119,$I101-CL122,CL105)*CM127)","v":0},{"$f":"IF(CM105<1,0,PMT(CN118/$G119,$I101-CM122,CM105)*CN127)","v":0},{"$f":"IF(CN105<1,0,PMT(CO118/$G119,$I101-CN122,CN105)*CO127)","v":0},{"$f":"IF(CO105<1,0,PMT(CP118/$G119,$I101-CO122,CO105)*CP127)","v":0},{"$f":"IF(CP105<1,0,PMT(CQ118/$G119,$I101-CP122,CP105)*CQ127)","v":0},{"$f":"IF(CQ105<1,0,PMT(CR118/$G119,$I101-CQ122,CQ105)*CR127)","v":0},{"$f":"IF(CR105<1,0,PMT(CS118/$G119,$I101-CR122,CR105)*CS127)","v":0},{"$f":"IF(CS105<1,0,PMT(CT118/$G119,$I101-CS122,CS105)*CT127)","v":0},{"$f":"IF(CT105<1,0,PMT(CU118/$G119,$I101-CT122,CT105)*CU127)","v":0},{"$f":"IF(CU105<1,0,PMT(CV118/$G119,$I101-CU122,CU105)*CV127)","v":0},{"$f":"IF(CV105<1,0,PMT(CW118/$G119,$I101-CV122,CV105)*CW127)","v":0},null,{"$f":"IF(CW105<1,0,PMT(CY118/$G119,$I101-CW122,CW105)*CY127)","v":0},{"$f":"IF(CY105<1,0,PMT(CZ118/$G119,$I101-CY122,CY105)*CZ127)","v":0},{"$f":"IF(CZ105<1,0,PMT(DA118/$G119,$I101-CZ122,CZ105)*DA127)","v":0},{"$f":"IF(DA105<1,0,PMT(DB118/$G119,$I101-DA122,DA105)*DB127)","v":0},{"$f":"IF(DB105<1,0,PMT(DC118/$G119,$I101-DB122,DB105)*DC127)","v":0},{"$f":"IF(DC105<1,0,PMT(DD118/$G119,$I101-DC122,DC105)*DD127)","v":0},{"$f":"IF(DD105<1,0,PMT(DE118/$G119,$I101-DD122,DD105)*DE127)","v":0},{"$f":"IF(DE105<1,0,PMT(DF118/$G119,$I101-DE122,DE105)*DF127)","v":0},{"$f":"IF(DF105<1,0,PMT(DG118/$G119,$I101-DF122,DF105)*DG127)","v":0},{"$f":"IF(DG105<1,0,PMT(DH118/$G119,$I101-DG122,DG105)*DH127)","v":0},{"$f":"IF(DH105<1,0,PMT(DI118/$G119,$I101-DH122,DH105)*DI127)","v":0},{"$f":"IF(DI105<1,0,PMT(DJ118/$G119,$I101-DI122,DI105)*DJ127)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":129}]
[{"$f":"IF(J130=0,1,0)","v":1},{"$f":"\"A\"&C130","v":"A5"},{"$f":"+C101+1","v":5},null,{"$f":"\"Lån \"&C130","v":"Lån 5"},"Realkreditlån","Fast","DKK",120,0,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y147:AJ147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL147:AW147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY147:BJ147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL147:BW147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY147:CJ147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL147:CW147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY147:DJ147)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":130}]
[{"$f":"A130","v":1},{"$f":"\"B\"&C130","v":"B5"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y149=1,X134*-Y147/$G148*SUM(Y156:AJ156),X134*-Y147/$G148*Y156)","v":0},{"$f":"IF(Z149=1,Y134*-Z147/$G148*SUM(Z156:AL156),Y134*-Z147/$G148*Z156)","v":0},{"$f":"IF(AA149=1,Z134*-AA147/$G148*SUM(AA156:AM156),Z134*-AA147/$G148*AA156)","v":0},{"$f":"IF(AB149=1,AA134*-AB147/$G148*SUM(AB156:AN156),AA134*-AB147/$G148*AB156)","v":0},{"$f":"IF(AC149=1,AB134*-AC147/$G148*SUM(AC156:AO156),AB134*-AC147/$G148*AC156)","v":0},{"$f":"IF(AD149=1,AC134*-AD147/$G148*SUM(AD156:AP156),AC134*-AD147/$G148*AD156)","v":0},{"$f":"IF(AE149=1,AD134*-AE147/$G148*SUM(AE156:AQ156),AD134*-AE147/$G148*AE156)","v":0},{"$f":"IF(AF149=1,AE134*-AF147/$G148*SUM(AF156:AR156),AE134*-AF147/$G148*AF156)","v":0},{"$f":"IF(AG149=1,AF134*-AG147/$G148*SUM(AG156:AS156),AF134*-AG147/$G148*AG156)","v":0},{"$f":"IF(AH149=1,AG134*-AH147/$G148*SUM(AH156:AT156),AG134*-AH147/$G148*AH156)","v":0},{"$f":"IF(AI149=1,AH134*-AI147/$G148*SUM(AI156:AU156),AH134*-AI147/$G148*AI156)","v":0},{"$f":"IF(AJ149=1,AI134*-AJ147/$G148*SUM(AJ156:AV156),AI134*-AJ147/$G148*AJ156)","v":0},{"$f":"SUM(Y131:AJ131)","v":0},{"$f":"IF(AL149=1,AJ134*-AL147/$G148*SUM(AL156:AW156),AJ134*-AL147/$G148*AL156)","v":0},{"$f":"IF(AM149=1,AL134*-AM147/$G148*SUM(AM156:AZ156),AL134*-AM147/$G148*AM156)","v":0},{"$f":"IF(AN149=1,AM134*-AN147/$G148*SUM(AN156:BA156),AM134*-AN147/$G148*AN156)","v":0},{"$f":"IF(AO149=1,AN134*-AO147/$G148*SUM(AO156:BB156),AN134*-AO147/$G148*AO156)","v":0},{"$f":"IF(AP149=1,AO134*-AP147/$G148*SUM(AP156:BC156),AO134*-AP147/$G148*AP156)","v":0},{"$f":"IF(AQ149=1,AP134*-AQ147/$G148*SUM(AQ156:BD156),AP134*-AQ147/$G148*AQ156)","v":0},{"$f":"IF(AR149=1,AQ134*-AR147/$G148*SUM(AR156:BE156),AQ134*-AR147/$G148*AR156)","v":0},{"$f":"IF(AS149=1,AR134*-AS147/$G148*SUM(AS156:BF156),AR134*-AS147/$G148*AS156)","v":0},{"$f":"IF(AT149=1,AS134*-AT147/$G148*SUM(AT156:BG156),AS134*-AT147/$G148*AT156)","v":0},{"$f":"IF(AU149=1,AT134*-AU147/$G148*SUM(AU156:BH156),AT134*-AU147/$G148*AU156)","v":0},{"$f":"IF(AV149=1,AU134*-AV147/$G148*SUM(AV156:BI156),AU134*-AV147/$G148*AV156)","v":0},{"$f":"IF(AW149=1,AV134*-AW147/$G148*SUM(AW156:BJ156),AV134*-AW147/$G148*AW156)","v":0},{"$f":"SUM(AL131:AW131)","v":0},{"$f":"IF(AY149=1,AW134*-AY147/$G148*SUM(AY156:BJ156),AW134*-AY147/$G148*AY156)","v":0},{"$f":"IF(AZ149=1,AY134*-AZ147/$G148*SUM(AZ156:BM156),AY134*-AZ147/$G148*AZ156)","v":0},{"$f":"IF(BA149=1,AZ134*-BA147/$G148*SUM(BA156:BN156),AZ134*-BA147/$G148*BA156)","v":0},{"$f":"IF(BB149=1,BA134*-BB147/$G148*SUM(BB156:BO156),BA134*-BB147/$G148*BB156)","v":0},{"$f":"IF(BC149=1,BB134*-BC147/$G148*SUM(BC156:BP156),BB134*-BC147/$G148*BC156)","v":0},{"$f":"IF(BD149=1,BC134*-BD147/$G148*SUM(BD156:BQ156),BC134*-BD147/$G148*BD156)","v":0},{"$f":"IF(BE149=1,BD134*-BE147/$G148*SUM(BE156:BR156),BD134*-BE147/$G148*BE156)","v":0},{"$f":"IF(BF149=1,BE134*-BF147/$G148*SUM(BF156:BS156),BE134*-BF147/$G148*BF156)","v":0},{"$f":"IF(BG149=1,BF134*-BG147/$G148*SUM(BG156:BT156),BF134*-BG147/$G148*BG156)","v":0},{"$f":"IF(BH149=1,BG134*-BH147/$G148*SUM(BH156:BU156),BG134*-BH147/$G148*BH156)","v":0},{"$f":"IF(BI149=1,BH134*-BI147/$G148*SUM(BI156:BV156),BH134*-BI147/$G148*BI156)","v":0},{"$f":"IF(BJ149=1,BI134*-BJ147/$G148*SUM(BJ156:BW156),BI134*-BJ147/$G148*BJ156)","v":0},{"$f":"SUM(AY131:BJ131)","v":0},{"$f":"IF(BL149=1,BJ134*-BL147/$G148*SUM(BL156:BW156),BJ134*-BL147/$G148*BL156)","v":0},{"$f":"IF(BM149=1,BL134*-BM147/$G148*SUM(BM156:BZ156),BL134*-BM147/$G148*BM156)","v":0},{"$f":"IF(BN149=1,BM134*-BN147/$G148*SUM(BN156:CA156),BM134*-BN147/$G148*BN156)","v":0},{"$f":"IF(BO149=1,BN134*-BO147/$G148*SUM(BO156:CB156),BN134*-BO147/$G148*BO156)","v":0},{"$f":"IF(BP149=1,BO134*-BP147/$G148*SUM(BP156:CC156),BO134*-BP147/$G148*BP156)","v":0},{"$f":"IF(BQ149=1,BP134*-BQ147/$G148*SUM(BQ156:CD156),BP134*-BQ147/$G148*BQ156)","v":0},{"$f":"IF(BR149=1,BQ134*-BR147/$G148*SUM(BR156:CE156),BQ134*-BR147/$G148*BR156)","v":0},{"$f":"IF(BS149=1,BR134*-BS147/$G148*SUM(BS156:CF156),BR134*-BS147/$G148*BS156)","v":0},{"$f":"IF(BT149=1,BS134*-BT147/$G148*SUM(BT156:CG156),BS134*-BT147/$G148*BT156)","v":0},{"$f":"IF(BU149=1,BT134*-BU147/$G148*SUM(BU156:CH156),BT134*-BU147/$G148*BU156)","v":0},{"$f":"IF(BV149=1,BU134*-BV147/$G148*SUM(BV156:CI156),BU134*-BV147/$G148*BV156)","v":0},{"$f":"IF(BW149=1,BV134*-BW147/$G148*SUM(BW156:CJ156),BV134*-BW147/$G148*BW156)","v":0},{"$f":"SUM(BL131:BW131)","v":0},{"$f":"IF(BY149=1,BW134*-BY147/$G148*SUM(BY156:CJ156),BW134*-BY147/$G148*BY156)","v":0},{"$f":"IF(BZ149=1,BY134*-BZ147/$G148*SUM(BZ156:CM156),BY134*-BZ147/$G148*BZ156)","v":0},{"$f":"IF(CA149=1,BZ134*-CA147/$G148*SUM(CA156:CN156),BZ134*-CA147/$G148*CA156)","v":0},{"$f":"IF(CB149=1,CA134*-CB147/$G148*SUM(CB156:CO156),CA134*-CB147/$G148*CB156)","v":0},{"$f":"IF(CC149=1,CB134*-CC147/$G148*SUM(CC156:CP156),CB134*-CC147/$G148*CC156)","v":0},{"$f":"IF(CD149=1,CC134*-CD147/$G148*SUM(CD156:CQ156),CC134*-CD147/$G148*CD156)","v":0},{"$f":"IF(CE149=1,CD134*-CE147/$G148*SUM(CE156:CR156),CD134*-CE147/$G148*CE156)","v":0},{"$f":"IF(CF149=1,CE134*-CF147/$G148*SUM(CF156:CS156),CE134*-CF147/$G148*CF156)","v":0},{"$f":"IF(CG149=1,CF134*-CG147/$G148*SUM(CG156:CT156),CF134*-CG147/$G148*CG156)","v":0},{"$f":"IF(CH149=1,CG134*-CH147/$G148*SUM(CH156:CU156),CG134*-CH147/$G148*CH156)","v":0},{"$f":"IF(CI149=1,CH134*-CI147/$G148*SUM(CI156:CV156),CH134*-CI147/$G148*CI156)","v":0},{"$f":"IF(CJ149=1,CI134*-CJ147/$G148*SUM(CJ156:CW156),CI134*-CJ147/$G148*CJ156)","v":0},{"$f":"SUM(BY131:CJ131)","v":0},{"$f":"IF(CL149=1,CJ134*-CL147/$G148*SUM(CL156:CW156),CJ134*-CL147/$G148*CL156)","v":0},{"$f":"IF(CM149=1,CL134*-CM147/$G148*SUM(CM156:CZ156),CL134*-CM147/$G148*CM156)","v":0},{"$f":"IF(CN149=1,CM134*-CN147/$G148*SUM(CN156:DA156),CM134*-CN147/$G148*CN156)","v":0},{"$f":"IF(CO149=1,CN134*-CO147/$G148*SUM(CO156:DB156),CN134*-CO147/$G148*CO156)","v":0},{"$f":"IF(CP149=1,CO134*-CP147/$G148*SUM(CP156:DC156),CO134*-CP147/$G148*CP156)","v":0},{"$f":"IF(CQ149=1,CP134*-CQ147/$G148*SUM(CQ156:DD156),CP134*-CQ147/$G148*CQ156)","v":0},{"$f":"IF(CR149=1,CQ134*-CR147/$G148*SUM(CR156:DE156),CQ134*-CR147/$G148*CR156)","v":0},{"$f":"IF(CS149=1,CR134*-CS147/$G148*SUM(CS156:DF156),CR134*-CS147/$G148*CS156)","v":0},{"$f":"IF(CT149=1,CS134*-CT147/$G148*SUM(CT156:DG156),CS134*-CT147/$G148*CT156)","v":0},{"$f":"IF(CU149=1,CT134*-CU147/$G148*SUM(CU156:DH156),CT134*-CU147/$G148*CU156)","v":0},{"$f":"IF(CV149=1,CU134*-CV147/$G148*SUM(CV156:DI156),CU134*-CV147/$G148*CV156)","v":0},{"$f":"IF(CW149=1,CV134*-CW147/$G148*SUM(CW156:DJ156),CV134*-CW147/$G148*CW156)","v":0},{"$f":"SUM(CL131:CW131)","v":0},{"$f":"IF(CY149=1,CW134*-CY147/$G148*SUM(CY156:DJ156),CW134*-CY147/$G148*CY156)","v":0},{"$f":"IF(CZ149=1,CY134*-CZ147/$G148*SUM(CZ156:DM156),CY134*-CZ147/$G148*CZ156)","v":0},{"$f":"IF(DA149=1,CZ134*-DA147/$G148*SUM(DA156:DN156),CZ134*-DA147/$G148*DA156)","v":0},{"$f":"IF(DB149=1,DA134*-DB147/$G148*SUM(DB156:DO156),DA134*-DB147/$G148*DB156)","v":0},{"$f":"IF(DC149=1,DB134*-DC147/$G148*SUM(DC156:DP156),DB134*-DC147/$G148*DC156)","v":0},{"$f":"IF(DD149=1,DC134*-DD147/$G148*SUM(DD156:DQ156),DC134*-DD147/$G148*DD156)","v":0},{"$f":"IF(DE149=1,DD134*-DE147/$G148*SUM(DE156:DR156),DD134*-DE147/$G148*DE156)","v":0},{"$f":"IF(DF149=1,DE134*-DF147/$G148*SUM(DF156:DS156),DE134*-DF147/$G148*DF156)","v":0},{"$f":"IF(DG149=1,DF134*-DG147/$G148*SUM(DG156:DT156),DF134*-DG147/$G148*DG156)","v":0},{"$f":"IF(DH149=1,DG134*-DH147/$G148*SUM(DH156:DU156),DG134*-DH147/$G148*DH156)","v":0},{"$f":"IF(DI149=1,DH134*-DI147/$G148*SUM(DI156:DU156),DH134*-DI147/$G148*DI156)","v":0},{"$f":"IF(DJ149=1,DI134*-DJ147/$G148*SUM(DJ156:DU156),DI134*-DJ147/$G148*DJ156)","v":0},{"$f":"SUM(CY131:DJ131)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":131}]
[{"$f":"A131","v":1},{"$f":"\"C\"&C130","v":"C5"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y149=1,X134*-$F133/$G148*SUM(Y156:AJ156),X134*-$F133/$G148*Y156)","v":0},{"$f":"IF(Z149=1,Y134*-$F133/$G148*SUM(Z156:AL156),Y134*-$F133/$G148*Z156)","v":0},{"$f":"IF(AA149=1,Z134*-$F133/$G148*SUM(AA156:AM156),Z134*-$F133/$G148*AA156)","v":0},{"$f":"IF(AB149=1,AA134*-$F133/$G148*SUM(AB156:AN156),AA134*-$F133/$G148*AB156)","v":0},{"$f":"IF(AC149=1,AB134*-$F133/$G148*SUM(AC156:AO156),AB134*-$F133/$G148*AC156)","v":0},{"$f":"IF(AD149=1,AC134*-$F133/$G148*SUM(AD156:AP156),AC134*-$F133/$G148*AD156)","v":0},{"$f":"IF(AE149=1,AD134*-$F133/$G148*SUM(AE156:AQ156),AD134*-$F133/$G148*AE156)","v":0},{"$f":"IF(AF149=1,AE134*-$F133/$G148*SUM(AF156:AR156),AE134*-$F133/$G148*AF156)","v":0},{"$f":"IF(AG149=1,AF134*-$F133/$G148*SUM(AG156:AS156),AF134*-$F133/$G148*AG156)","v":0},{"$f":"IF(AH149=1,AG134*-$F133/$G148*SUM(AH156:AT156),AG134*-$F133/$G148*AH156)","v":0},{"$f":"IF(AI149=1,AH134*-$F133/$G148*SUM(AI156:AU156),AH134*-$F133/$G148*AI156)","v":0},{"$f":"IF(AJ149=1,AI134*-$F133/$G148*SUM(AJ156:AV156),AI134*-$F133/$G148*AJ156)","v":0},{"$f":"SUM(Y132:AJ132)","v":0},{"$f":"IF(AL149=1,AJ134*-$F133/$G148*SUM(AL156:AW156),AJ134*-$F133/$G148*AL156)","v":0},{"$f":"IF(AM149=1,AL134*-$F133/$G148*SUM(AM156:AZ156),AL134*-$F133/$G148*AM156)","v":0},{"$f":"IF(AN149=1,AM134*-$F133/$G148*SUM(AN156:BA156),AM134*-$F133/$G148*AN156)","v":0},{"$f":"IF(AO149=1,AN134*-$F133/$G148*SUM(AO156:BB156),AN134*-$F133/$G148*AO156)","v":0},{"$f":"IF(AP149=1,AO134*-$F133/$G148*SUM(AP156:BC156),AO134*-$F133/$G148*AP156)","v":0},{"$f":"IF(AQ149=1,AP134*-$F133/$G148*SUM(AQ156:BD156),AP134*-$F133/$G148*AQ156)","v":0},{"$f":"IF(AR149=1,AQ134*-$F133/$G148*SUM(AR156:BE156),AQ134*-$F133/$G148*AR156)","v":0},{"$f":"IF(AS149=1,AR134*-$F133/$G148*SUM(AS156:BF156),AR134*-$F133/$G148*AS156)","v":0},{"$f":"IF(AT149=1,AS134*-$F133/$G148*SUM(AT156:BG156),AS134*-$F133/$G148*AT156)","v":0},{"$f":"IF(AU149=1,AT134*-$F133/$G148*SUM(AU156:BH156),AT134*-$F133/$G148*AU156)","v":0},{"$f":"IF(AV149=1,AU134*-$F133/$G148*SUM(AV156:BI156),AU134*-$F133/$G148*AV156)","v":0},{"$f":"IF(AW149=1,AV134*-$F133/$G148*SUM(AW156:BJ156),AV134*-$F133/$G148*AW156)","v":0},{"$f":"SUM(AL132:AW132)","v":0},{"$f":"IF(AY149=1,AW134*-$F133/$G148*SUM(AY156:BJ156),AW134*-$F133/$G148*AY156)","v":0},{"$f":"IF(AZ149=1,AY134*-$F133/$G148*SUM(AZ156:BM156),AY134*-$F133/$G148*AZ156)","v":0},{"$f":"IF(BA149=1,AZ134*-$F133/$G148*SUM(BA156:BN156),AZ134*-$F133/$G148*BA156)","v":0},{"$f":"IF(BB149=1,BA134*-$F133/$G148*SUM(BB156:BO156),BA134*-$F133/$G148*BB156)","v":0},{"$f":"IF(BC149=1,BB134*-$F133/$G148*SUM(BC156:BP156),BB134*-$F133/$G148*BC156)","v":0},{"$f":"IF(BD149=1,BC134*-$F133/$G148*SUM(BD156:BQ156),BC134*-$F133/$G148*BD156)","v":0},{"$f":"IF(BE149=1,BD134*-$F133/$G148*SUM(BE156:BR156),BD134*-$F133/$G148*BE156)","v":0},{"$f":"IF(BF149=1,BE134*-$F133/$G148*SUM(BF156:BS156),BE134*-$F133/$G148*BF156)","v":0},{"$f":"IF(BG149=1,BF134*-$F133/$G148*SUM(BG156:BT156),BF134*-$F133/$G148*BG156)","v":0},{"$f":"IF(BH149=1,BG134*-$F133/$G148*SUM(BH156:BU156),BG134*-$F133/$G148*BH156)","v":0},{"$f":"IF(BI149=1,BH134*-$F133/$G148*SUM(BI156:BV156),BH134*-$F133/$G148*BI156)","v":0},{"$f":"IF(BJ149=1,BI134*-$F133/$G148*SUM(BJ156:BW156),BI134*-$F133/$G148*BJ156)","v":0},{"$f":"SUM(AY132:BJ132)","v":0},{"$f":"IF(BL149=1,BJ134*-$F133/$G148*SUM(BL156:BW156),BJ134*-$F133/$G148*BL156)","v":0},{"$f":"IF(BM149=1,BL134*-$F133/$G148*SUM(BM156:BZ156),BL134*-$F133/$G148*BM156)","v":0},{"$f":"IF(BN149=1,BM134*-$F133/$G148*SUM(BN156:CA156),BM134*-$F133/$G148*BN156)","v":0},{"$f":"IF(BO149=1,BN134*-$F133/$G148*SUM(BO156:CB156),BN134*-$F133/$G148*BO156)","v":0},{"$f":"IF(BP149=1,BO134*-$F133/$G148*SUM(BP156:CC156),BO134*-$F133/$G148*BP156)","v":0},{"$f":"IF(BQ149=1,BP134*-$F133/$G148*SUM(BQ156:CD156),BP134*-$F133/$G148*BQ156)","v":0},{"$f":"IF(BR149=1,BQ134*-$F133/$G148*SUM(BR156:CE156),BQ134*-$F133/$G148*BR156)","v":0},{"$f":"IF(BS149=1,BR134*-$F133/$G148*SUM(BS156:CF156),BR134*-$F133/$G148*BS156)","v":0},{"$f":"IF(BT149=1,BS134*-$F133/$G148*SUM(BT156:CG156),BS134*-$F133/$G148*BT156)","v":0},{"$f":"IF(BU149=1,BT134*-$F133/$G148*SUM(BU156:CH156),BT134*-$F133/$G148*BU156)","v":0},{"$f":"IF(BV149=1,BU134*-$F133/$G148*SUM(BV156:CI156),BU134*-$F133/$G148*BV156)","v":0},{"$f":"IF(BW149=1,BV134*-$F133/$G148*SUM(BW156:CJ156),BV134*-$F133/$G148*BW156)","v":0},{"$f":"SUM(BL132:BW132)","v":0},{"$f":"IF(BY149=1,BW134*-$F133/$G148*SUM(BY156:CJ156),BW134*-$F133/$G148*BY156)","v":0},{"$f":"IF(BZ149=1,BY134*-$F133/$G148*SUM(BZ156:CM156),BY134*-$F133/$G148*BZ156)","v":0},{"$f":"IF(CA149=1,BZ134*-$F133/$G148*SUM(CA156:CN156),BZ134*-$F133/$G148*CA156)","v":0},{"$f":"IF(CB149=1,CA134*-$F133/$G148*SUM(CB156:CO156),CA134*-$F133/$G148*CB156)","v":0},{"$f":"IF(CC149=1,CB134*-$F133/$G148*SUM(CC156:CP156),CB134*-$F133/$G148*CC156)","v":0},{"$f":"IF(CD149=1,CC134*-$F133/$G148*SUM(CD156:CQ156),CC134*-$F133/$G148*CD156)","v":0},{"$f":"IF(CE149=1,CD134*-$F133/$G148*SUM(CE156:CR156),CD134*-$F133/$G148*CE156)","v":0},{"$f":"IF(CF149=1,CE134*-$F133/$G148*SUM(CF156:CS156),CE134*-$F133/$G148*CF156)","v":0},{"$f":"IF(CG149=1,CF134*-$F133/$G148*SUM(CG156:CT156),CF134*-$F133/$G148*CG156)","v":0},{"$f":"IF(CH149=1,CG134*-$F133/$G148*SUM(CH156:CU156),CG134*-$F133/$G148*CH156)","v":0},{"$f":"IF(CI149=1,CH134*-$F133/$G148*SUM(CI156:CV156),CH134*-$F133/$G148*CI156)","v":0},{"$f":"IF(CJ149=1,CI134*-$F133/$G148*SUM(CJ156:CW156),CI134*-$F133/$G148*CJ156)","v":0},{"$f":"SUM(BY132:CJ132)","v":0},{"$f":"IF(CL149=1,CJ134*-$F133/$G148*SUM(CL156:CW156),CJ134*-$F133/$G148*CL156)","v":0},{"$f":"IF(CM149=1,CL134*-$F133/$G148*SUM(CM156:CZ156),CL134*-$F133/$G148*CM156)","v":0},{"$f":"IF(CN149=1,CM134*-$F133/$G148*SUM(CN156:DA156),CM134*-$F133/$G148*CN156)","v":0},{"$f":"IF(CO149=1,CN134*-$F133/$G148*SUM(CO156:DB156),CN134*-$F133/$G148*CO156)","v":0},{"$f":"IF(CP149=1,CO134*-$F133/$G148*SUM(CP156:DC156),CO134*-$F133/$G148*CP156)","v":0},{"$f":"IF(CQ149=1,CP134*-$F133/$G148*SUM(CQ156:DD156),CP134*-$F133/$G148*CQ156)","v":0},{"$f":"IF(CR149=1,CQ134*-$F133/$G148*SUM(CR156:DE156),CQ134*-$F133/$G148*CR156)","v":0},{"$f":"IF(CS149=1,CR134*-$F133/$G148*SUM(CS156:DF156),CR134*-$F133/$G148*CS156)","v":0},{"$f":"IF(CT149=1,CS134*-$F133/$G148*SUM(CT156:DG156),CS134*-$F133/$G148*CT156)","v":0},{"$f":"IF(CU149=1,CT134*-$F133/$G148*SUM(CU156:DH156),CT134*-$F133/$G148*CU156)","v":0},{"$f":"IF(CV149=1,CU134*-$F133/$G148*SUM(CV156:DI156),CU134*-$F133/$G148*CV156)","v":0},{"$f":"IF(CW149=1,CV134*-$F133/$G148*SUM(CW156:DJ156),CV134*-$F133/$G148*CW156)","v":0},{"$f":"SUM(CL132:CW132)","v":0},{"$f":"IF(CY149=1,CW134*-$F133/$G148*SUM(CY156:DJ156),CW134*-$F133/$G148*CY156)","v":0},{"$f":"IF(CZ149=1,CY134*-$F133/$G148*SUM(CZ156:DM156),CY134*-$F133/$G148*CZ156)","v":0},{"$f":"IF(DA149=1,CZ134*-$F133/$G148*SUM(DA156:DN156),CZ134*-$F133/$G148*DA156)","v":0},{"$f":"IF(DB149=1,DA134*-$F133/$G148*SUM(DB156:DO156),DA134*-$F133/$G148*DB156)","v":0},{"$f":"IF(DC149=1,DB134*-$F133/$G148*SUM(DC156:DP156),DB134*-$F133/$G148*DC156)","v":0},{"$f":"IF(DD149=1,DC134*-$F133/$G148*SUM(DD156:DQ156),DC134*-$F133/$G148*DD156)","v":0},{"$f":"IF(DE149=1,DD134*-$F133/$G148*SUM(DE156:DR156),DD134*-$F133/$G148*DE156)","v":0},{"$f":"IF(DF149=1,DE134*-$F133/$G148*SUM(DF156:DS156),DE134*-$F133/$G148*DF156)","v":0},{"$f":"IF(DG149=1,DF134*-$F133/$G148*SUM(DG156:DT156),DF134*-$F133/$G148*DG156)","v":0},{"$f":"IF(DH149=1,DG134*-$F133/$G148*SUM(DH156:DU156),DG134*-$F133/$G148*DH156)","v":0},{"$f":"IF(DI149=1,DH134*-$F133/$G148*SUM(DI156:DU156),DH134*-$F133/$G148*DI156)","v":0},{"$f":"IF(DJ149=1,DI134*-$F133/$G148*SUM(DJ156:DU156),DI134*-$F133/$G148*DJ156)","v":0},{"$f":"SUM(CY132:DJ132)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":132}]
[1,{"$f":"\"D\"&C130","v":"D5"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y148=1,$J130,IF(Y149=1,-X134,IF(Y158<>0,IF($J133=\"Serielån\",$J130/$F149*-Y153*Y156,(Y158-Y131)*Y153),0)))","v":0},{"$f":"IF(Z148=1,$J130,IF(Z149=1,-Y134,IF(Z158<>0,IF($J133=\"Serielån\",$J130/$F149*-Z153*Z156,(Z158-Z131)*Z153),0)))","v":0},{"$f":"IF(AA148=1,$J130,IF(AA149=1,-Z134,IF(AA158<>0,IF($J133=\"Serielån\",$J130/$F149*-AA153*AA156,(AA158-AA131)*AA153),0)))","v":0},{"$f":"IF(AB148=1,$J130,IF(AB149=1,-AA134,IF(AB158<>0,IF($J133=\"Serielån\",$J130/$F149*-AB153*AB156,(AB158-AB131)*AB153),0)))","v":0},{"$f":"IF(AC148=1,$J130,IF(AC149=1,-AB134,IF(AC158<>0,IF($J133=\"Serielån\",$J130/$F149*-AC153*AC156,(AC158-AC131)*AC153),0)))","v":0},{"$f":"IF(AD148=1,$J130,IF(AD149=1,-AC134,IF(AD158<>0,IF($J133=\"Serielån\",$J130/$F149*-AD153*AD156,(AD158-AD131)*AD153),0)))","v":0},{"$f":"IF(AE148=1,$J130,IF(AE149=1,-AD134,IF(AE158<>0,IF($J133=\"Serielån\",$J130/$F149*-AE153*AE156,(AE158-AE131)*AE153),0)))","v":0},{"$f":"IF(AF148=1,$J130,IF(AF149=1,-AE134,IF(AF158<>0,IF($J133=\"Serielån\",$J130/$F149*-AF153*AF156,(AF158-AF131)*AF153),0)))","v":0},{"$f":"IF(AG148=1,$J130,IF(AG149=1,-AF134,IF(AG158<>0,IF($J133=\"Serielån\",$J130/$F149*-AG153*AG156,(AG158-AG131)*AG153),0)))","v":0},{"$f":"IF(AH148=1,$J130,IF(AH149=1,-AG134,IF(AH158<>0,IF($J133=\"Serielån\",$J130/$F149*-AH153*AH156,(AH158-AH131)*AH153),0)))","v":0},{"$f":"IF(AI148=1,$J130,IF(AI149=1,-AH134,IF(AI158<>0,IF($J133=\"Serielån\",$J130/$F149*-AI153*AI156,(AI158-AI131)*AI153),0)))","v":0},{"$f":"IF(AJ148=1,$J130,IF(AJ149=1,-AI134,IF(AJ158<>0,IF($J133=\"Serielån\",$J130/$F149*-AJ153*AJ156,(AJ158-AJ131)*AJ153),0)))","v":0},{"$f":"SUM(Y133:AJ133)","v":0},{"$f":"IF(AL148=1,$J130,IF(AL149=1,-AJ134,IF(AL158<>0,IF($J133=\"Serielån\",$J130/$F149*-AL153*AL156,(AL158-AL131)*AL153),0)))","v":0},{"$f":"IF(AM148=1,$J130,IF(AM149=1,-AL134,IF(AM158<>0,IF($J133=\"Serielån\",$J130/$F149*-AM153*AM156,(AM158-AM131)*AM153),0)))","v":0},{"$f":"IF(AN148=1,$J130,IF(AN149=1,-AM134,IF(AN158<>0,IF($J133=\"Serielån\",$J130/$F149*-AN153*AN156,(AN158-AN131)*AN153),0)))","v":0},{"$f":"IF(AO148=1,$J130,IF(AO149=1,-AN134,IF(AO158<>0,IF($J133=\"Serielån\",$J130/$F149*-AO153*AO156,(AO158-AO131)*AO153),0)))","v":0},{"$f":"IF(AP148=1,$J130,IF(AP149=1,-AO134,IF(AP158<>0,IF($J133=\"Serielån\",$J130/$F149*-AP153*AP156,(AP158-AP131)*AP153),0)))","v":0},{"$f":"IF(AQ148=1,$J130,IF(AQ149=1,-AP134,IF(AQ158<>0,IF($J133=\"Serielån\",$J130/$F149*-AQ153*AQ156,(AQ158-AQ131)*AQ153),0)))","v":0},{"$f":"IF(AR148=1,$J130,IF(AR149=1,-AQ134,IF(AR158<>0,IF($J133=\"Serielån\",$J130/$F149*-AR153*AR156,(AR158-AR131)*AR153),0)))","v":0},{"$f":"IF(AS148=1,$J130,IF(AS149=1,-AR134,IF(AS158<>0,IF($J133=\"Serielån\",$J130/$F149*-AS153*AS156,(AS158-AS131)*AS153),0)))","v":0},{"$f":"IF(AT148=1,$J130,IF(AT149=1,-AS134,IF(AT158<>0,IF($J133=\"Serielån\",$J130/$F149*-AT153*AT156,(AT158-AT131)*AT153),0)))","v":0},{"$f":"IF(AU148=1,$J130,IF(AU149=1,-AT134,IF(AU158<>0,IF($J133=\"Serielån\",$J130/$F149*-AU153*AU156,(AU158-AU131)*AU153),0)))","v":0},{"$f":"IF(AV148=1,$J130,IF(AV149=1,-AU134,IF(AV158<>0,IF($J133=\"Serielån\",$J130/$F149*-AV153*AV156,(AV158-AV131)*AV153),0)))","v":0},{"$f":"IF(AW148=1,$J130,IF(AW149=1,-AV134,IF(AW158<>0,IF($J133=\"Serielån\",$J130/$F149*-AW153*AW156,(AW158-AW131)*AW153),0)))","v":0},{"$f":"SUM(AL133:AW133)","v":0},{"$f":"IF(AY148=1,$J130,IF(AY149=1,-AW134,IF(AY158<>0,IF($J133=\"Serielån\",$J130/$F149*-AY153*AY156,(AY158-AY131)*AY153),0)))","v":0},{"$f":"IF(AZ148=1,$J130,IF(AZ149=1,-AY134,IF(AZ158<>0,IF($J133=\"Serielån\",$J130/$F149*-AZ153*AZ156,(AZ158-AZ131)*AZ153),0)))","v":0},{"$f":"IF(BA148=1,$J130,IF(BA149=1,-AZ134,IF(BA158<>0,IF($J133=\"Serielån\",$J130/$F149*-BA153*BA156,(BA158-BA131)*BA153),0)))","v":0},{"$f":"IF(BB148=1,$J130,IF(BB149=1,-BA134,IF(BB158<>0,IF($J133=\"Serielån\",$J130/$F149*-BB153*BB156,(BB158-BB131)*BB153),0)))","v":0},{"$f":"IF(BC148=1,$J130,IF(BC149=1,-BB134,IF(BC158<>0,IF($J133=\"Serielån\",$J130/$F149*-BC153*BC156,(BC158-BC131)*BC153),0)))","v":0},{"$f":"IF(BD148=1,$J130,IF(BD149=1,-BC134,IF(BD158<>0,IF($J133=\"Serielån\",$J130/$F149*-BD153*BD156,(BD158-BD131)*BD153),0)))","v":0},{"$f":"IF(BE148=1,$J130,IF(BE149=1,-BD134,IF(BE158<>0,IF($J133=\"Serielån\",$J130/$F149*-BE153*BE156,(BE158-BE131)*BE153),0)))","v":0},{"$f":"IF(BF148=1,$J130,IF(BF149=1,-BE134,IF(BF158<>0,IF($J133=\"Serielån\",$J130/$F149*-BF153*BF156,(BF158-BF131)*BF153),0)))","v":0},{"$f":"IF(BG148=1,$J130,IF(BG149=1,-BF134,IF(BG158<>0,IF($J133=\"Serielån\",$J130/$F149*-BG153*BG156,(BG158-BG131)*BG153),0)))","v":0},{"$f":"IF(BH148=1,$J130,IF(BH149=1,-BG134,IF(BH158<>0,IF($J133=\"Serielån\",$J130/$F149*-BH153*BH156,(BH158-BH131)*BH153),0)))","v":0},{"$f":"IF(BI148=1,$J130,IF(BI149=1,-BH134,IF(BI158<>0,IF($J133=\"Serielån\",$J130/$F149*-BI153*BI156,(BI158-BI131)*BI153),0)))","v":0},{"$f":"IF(BJ148=1,$J130,IF(BJ149=1,-BI134,IF(BJ158<>0,IF($J133=\"Serielån\",$J130/$F149*-BJ153*BJ156,(BJ158-BJ131)*BJ153),0)))","v":0},{"$f":"SUM(AY133:BJ133)","v":0},{"$f":"IF(BL148=1,$J130,IF(BL149=1,-BJ134,IF(BL158<>0,IF($J133=\"Serielån\",$J130/$F149*-BL153*BL156,(BL158-BL131)*BL153),0)))","v":0},{"$f":"IF(BM148=1,$J130,IF(BM149=1,-BL134,IF(BM158<>0,IF($J133=\"Serielån\",$J130/$F149*-BM153*BM156,(BM158-BM131)*BM153),0)))","v":0},{"$f":"IF(BN148=1,$J130,IF(BN149=1,-BM134,IF(BN158<>0,IF($J133=\"Serielån\",$J130/$F149*-BN153*BN156,(BN158-BN131)*BN153),0)))","v":0},{"$f":"IF(BO148=1,$J130,IF(BO149=1,-BN134,IF(BO158<>0,IF($J133=\"Serielån\",$J130/$F149*-BO153*BO156,(BO158-BO131)*BO153),0)))","v":0},{"$f":"IF(BP148=1,$J130,IF(BP149=1,-BO134,IF(BP158<>0,IF($J133=\"Serielån\",$J130/$F149*-BP153*BP156,(BP158-BP131)*BP153),0)))","v":0},{"$f":"IF(BQ148=1,$J130,IF(BQ149=1,-BP134,IF(BQ158<>0,IF($J133=\"Serielån\",$J130/$F149*-BQ153*BQ156,(BQ158-BQ131)*BQ153),0)))","v":0},{"$f":"IF(BR148=1,$J130,IF(BR149=1,-BQ134,IF(BR158<>0,IF($J133=\"Serielån\",$J130/$F149*-BR153*BR156,(BR158-BR131)*BR153),0)))","v":0},{"$f":"IF(BS148=1,$J130,IF(BS149=1,-BR134,IF(BS158<>0,IF($J133=\"Serielån\",$J130/$F149*-BS153*BS156,(BS158-BS131)*BS153),0)))","v":0},{"$f":"IF(BT148=1,$J130,IF(BT149=1,-BS134,IF(BT158<>0,IF($J133=\"Serielån\",$J130/$F149*-BT153*BT156,(BT158-BT131)*BT153),0)))","v":0},{"$f":"IF(BU148=1,$J130,IF(BU149=1,-BT134,IF(BU158<>0,IF($J133=\"Serielån\",$J130/$F149*-BU153*BU156,(BU158-BU131)*BU153),0)))","v":0},{"$f":"IF(BV148=1,$J130,IF(BV149=1,-BU134,IF(BV158<>0,IF($J133=\"Serielån\",$J130/$F149*-BV153*BV156,(BV158-BV131)*BV153),0)))","v":0},{"$f":"IF(BW148=1,$J130,IF(BW149=1,-BV134,IF(BW158<>0,IF($J133=\"Serielån\",$J130/$F149*-BW153*BW156,(BW158-BW131)*BW153),0)))","v":0},{"$f":"SUM(BL133:BW133)","v":0},{"$f":"IF(BY148=1,$J130,IF(BY149=1,-BW134,IF(BY158<>0,IF($J133=\"Serielån\",$J130/$F149*-BY153*BY156,(BY158-BY131)*BY153),0)))","v":0},{"$f":"IF(BZ148=1,$J130,IF(BZ149=1,-BY134,IF(BZ158<>0,IF($J133=\"Serielån\",$J130/$F149*-BZ153*BZ156,(BZ158-BZ131)*BZ153),0)))","v":0},{"$f":"IF(CA148=1,$J130,IF(CA149=1,-BZ134,IF(CA158<>0,IF($J133=\"Serielån\",$J130/$F149*-CA153*CA156,(CA158-CA131)*CA153),0)))","v":0},{"$f":"IF(CB148=1,$J130,IF(CB149=1,-CA134,IF(CB158<>0,IF($J133=\"Serielån\",$J130/$F149*-CB153*CB156,(CB158-CB131)*CB153),0)))","v":0},{"$f":"IF(CC148=1,$J130,IF(CC149=1,-CB134,IF(CC158<>0,IF($J133=\"Serielån\",$J130/$F149*-CC153*CC156,(CC158-CC131)*CC153),0)))","v":0},{"$f":"IF(CD148=1,$J130,IF(CD149=1,-CC134,IF(CD158<>0,IF($J133=\"Serielån\",$J130/$F149*-CD153*CD156,(CD158-CD131)*CD153),0)))","v":0},{"$f":"IF(CE148=1,$J130,IF(CE149=1,-CD134,IF(CE158<>0,IF($J133=\"Serielån\",$J130/$F149*-CE153*CE156,(CE158-CE131)*CE153),0)))","v":0},{"$f":"IF(CF148=1,$J130,IF(CF149=1,-CE134,IF(CF158<>0,IF($J133=\"Serielån\",$J130/$F149*-CF153*CF156,(CF158-CF131)*CF153),0)))","v":0},{"$f":"IF(CG148=1,$J130,IF(CG149=1,-CF134,IF(CG158<>0,IF($J133=\"Serielån\",$J130/$F149*-CG153*CG156,(CG158-CG131)*CG153),0)))","v":0},{"$f":"IF(CH148=1,$J130,IF(CH149=1,-CG134,IF(CH158<>0,IF($J133=\"Serielån\",$J130/$F149*-CH153*CH156,(CH158-CH131)*CH153),0)))","v":0},{"$f":"IF(CI148=1,$J130,IF(CI149=1,-CH134,IF(CI158<>0,IF($J133=\"Serielån\",$J130/$F149*-CI153*CI156,(CI158-CI131)*CI153),0)))","v":0},{"$f":"IF(CJ148=1,$J130,IF(CJ149=1,-CI134,IF(CJ158<>0,IF($J133=\"Serielån\",$J130/$F149*-CJ153*CJ156,(CJ158-CJ131)*CJ153),0)))","v":0},{"$f":"SUM(BY133:CJ133)","v":0},{"$f":"IF(CL148=1,$J130,IF(CL149=1,-CJ134,IF(CL158<>0,IF($J133=\"Serielån\",$J130/$F149*-CL153*CL156,(CL158-CL131)*CL153),0)))","v":0},{"$f":"IF(CM148=1,$J130,IF(CM149=1,-CL134,IF(CM158<>0,IF($J133=\"Serielån\",$J130/$F149*-CM153*CM156,(CM158-CM131)*CM153),0)))","v":0},{"$f":"IF(CN148=1,$J130,IF(CN149=1,-CM134,IF(CN158<>0,IF($J133=\"Serielån\",$J130/$F149*-CN153*CN156,(CN158-CN131)*CN153),0)))","v":0},{"$f":"IF(CO148=1,$J130,IF(CO149=1,-CN134,IF(CO158<>0,IF($J133=\"Serielån\",$J130/$F149*-CO153*CO156,(CO158-CO131)*CO153),0)))","v":0},{"$f":"IF(CP148=1,$J130,IF(CP149=1,-CO134,IF(CP158<>0,IF($J133=\"Serielån\",$J130/$F149*-CP153*CP156,(CP158-CP131)*CP153),0)))","v":0},{"$f":"IF(CQ148=1,$J130,IF(CQ149=1,-CP134,IF(CQ158<>0,IF($J133=\"Serielån\",$J130/$F149*-CQ153*CQ156,(CQ158-CQ131)*CQ153),0)))","v":0},{"$f":"IF(CR148=1,$J130,IF(CR149=1,-CQ134,IF(CR158<>0,IF($J133=\"Serielån\",$J130/$F149*-CR153*CR156,(CR158-CR131)*CR153),0)))","v":0},{"$f":"IF(CS148=1,$J130,IF(CS149=1,-CR134,IF(CS158<>0,IF($J133=\"Serielån\",$J130/$F149*-CS153*CS156,(CS158-CS131)*CS153),0)))","v":0},{"$f":"IF(CT148=1,$J130,IF(CT149=1,-CS134,IF(CT158<>0,IF($J133=\"Serielån\",$J130/$F149*-CT153*CT156,(CT158-CT131)*CT153),0)))","v":0},{"$f":"IF(CU148=1,$J130,IF(CU149=1,-CT134,IF(CU158<>0,IF($J133=\"Serielån\",$J130/$F149*-CU153*CU156,(CU158-CU131)*CU153),0)))","v":0},{"$f":"IF(CV148=1,$J130,IF(CV149=1,-CU134,IF(CV158<>0,IF($J133=\"Serielån\",$J130/$F149*-CV153*CV156,(CV158-CV131)*CV153),0)))","v":0},{"$f":"IF(CW148=1,$J130,IF(CW149=1,-CV134,IF(CW158<>0,IF($J133=\"Serielån\",$J130/$F149*-CW153*CW156,(CW158-CW131)*CW153),0)))","v":0},{"$f":"SUM(CL133:CW133)","v":0},{"$f":"IF(CY148=1,$J130,IF(CY149=1,-CW134,IF(CY158<>0,IF($J133=\"Serielån\",$J130/$F149*-CY153*CY156,(CY158-CY131)*CY153),0)))","v":0},{"$f":"IF(CZ148=1,$J130,IF(CZ149=1,-CY134,IF(CZ158<>0,IF($J133=\"Serielån\",$J130/$F149*-CZ153*CZ156,(CZ158-CZ131)*CZ153),0)))","v":0},{"$f":"IF(DA148=1,$J130,IF(DA149=1,-CZ134,IF(DA158<>0,IF($J133=\"Serielån\",$J130/$F149*-DA153*DA156,(DA158-DA131)*DA153),0)))","v":0},{"$f":"IF(DB148=1,$J130,IF(DB149=1,-DA134,IF(DB158<>0,IF($J133=\"Serielån\",$J130/$F149*-DB153*DB156,(DB158-DB131)*DB153),0)))","v":0},{"$f":"IF(DC148=1,$J130,IF(DC149=1,-DB134,IF(DC158<>0,IF($J133=\"Serielån\",$J130/$F149*-DC153*DC156,(DC158-DC131)*DC153),0)))","v":0},{"$f":"IF(DD148=1,$J130,IF(DD149=1,-DC134,IF(DD158<>0,IF($J133=\"Serielån\",$J130/$F149*-DD153*DD156,(DD158-DD131)*DD153),0)))","v":0},{"$f":"IF(DE148=1,$J130,IF(DE149=1,-DD134,IF(DE158<>0,IF($J133=\"Serielån\",$J130/$F149*-DE153*DE156,(DE158-DE131)*DE153),0)))","v":0},{"$f":"IF(DF148=1,$J130,IF(DF149=1,-DE134,IF(DF158<>0,IF($J133=\"Serielån\",$J130/$F149*-DF153*DF156,(DF158-DF131)*DF153),0)))","v":0},{"$f":"IF(DG148=1,$J130,IF(DG149=1,-DF134,IF(DG158<>0,IF($J133=\"Serielån\",$J130/$F149*-DG153*DG156,(DG158-DG131)*DG153),0)))","v":0},{"$f":"IF(DH148=1,$J130,IF(DH149=1,-DG134,IF(DH158<>0,IF($J133=\"Serielån\",$J130/$F149*-DH153*DH156,(DH158-DH131)*DH153),0)))","v":0},{"$f":"IF(DI148=1,$J130,IF(DI149=1,-DH134,IF(DI158<>0,IF($J133=\"Serielån\",$J130/$F149*-DI153*DI156,(DI158-DI131)*DI153),0)))","v":0},{"$f":"IF(DJ148=1,$J130,IF(DJ149=1,-DI134,IF(DJ158<>0,IF($J133=\"Serielån\",$J130/$F149*-DJ153*DJ156,(DJ158-DJ131)*DJ153),0)))","v":0},{"$f":"SUM(CY133:DJ133)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":133}]
[1,{"$f":"\"E\"&C130","v":"E5"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X150=1,J130,0)","v":0},{"$f":"X134+Y133","v":0},{"$f":"Y134+Z133","v":0},{"$f":"Z134+AA133","v":0},{"$f":"AA134+AB133","v":0},{"$f":"AB134+AC133","v":0},{"$f":"AC134+AD133","v":0},{"$f":"AD134+AE133","v":0},{"$f":"AE134+AF133","v":0},{"$f":"AF134+AG133","v":0},{"$f":"AG134+AH133","v":0},{"$f":"AH134+AI133","v":0},{"$f":"AI134+AJ133","v":0},{"$f":"+AJ134","v":0},{"$f":"AJ134+AL133","v":0},{"$f":"AL134+AM133","v":0},{"$f":"AM134+AN133","v":0},{"$f":"AN134+AO133","v":0},{"$f":"AO134+AP133","v":0},{"$f":"AP134+AQ133","v":0},{"$f":"AQ134+AR133","v":0},{"$f":"AR134+AS133","v":0},{"$f":"AS134+AT133","v":0},{"$f":"AT134+AU133","v":0},{"$f":"AU134+AV133","v":0},{"$f":"AV134+AW133","v":0},{"$f":"+AW134","v":0},{"$f":"AW134+AY133","v":0},{"$f":"AY134+AZ133","v":0},{"$f":"AZ134+BA133","v":0},{"$f":"BA134+BB133","v":0},{"$f":"BB134+BC133","v":0},{"$f":"BC134+BD133","v":0},{"$f":"BD134+BE133","v":0},{"$f":"BE134+BF133","v":0},{"$f":"BF134+BG133","v":0},{"$f":"BG134+BH133","v":0},{"$f":"BH134+BI133","v":0},{"$f":"BI134+BJ133","v":0},{"$f":"+BJ134","v":0},{"$f":"BJ134+BL133","v":0},{"$f":"BL134+BM133","v":0},{"$f":"BM134+BN133","v":0},{"$f":"BN134+BO133","v":0},{"$f":"BO134+BP133","v":0},{"$f":"BP134+BQ133","v":0},{"$f":"BQ134+BR133","v":0},{"$f":"BR134+BS133","v":0},{"$f":"BS134+BT133","v":0},{"$f":"BT134+BU133","v":0},{"$f":"BU134+BV133","v":0},{"$f":"BV134+BW133","v":0},{"$f":"+BW134","v":0},{"$f":"BW134+BY133","v":0},{"$f":"BY134+BZ133","v":0},{"$f":"BZ134+CA133","v":0},{"$f":"CA134+CB133","v":0},{"$f":"CB134+CC133","v":0},{"$f":"CC134+CD133","v":0},{"$f":"CD134+CE133","v":0},{"$f":"CE134+CF133","v":0},{"$f":"CF134+CG133","v":0},{"$f":"CG134+CH133","v":0},{"$f":"CH134+CI133","v":0},{"$f":"CI134+CJ133","v":0},{"$f":"+CJ134","v":0},{"$f":"CJ134+CL133","v":0},{"$f":"CL134+CM133","v":0},{"$f":"CM134+CN133","v":0},{"$f":"CN134+CO133","v":0},{"$f":"CO134+CP133","v":0},{"$f":"CP134+CQ133","v":0},{"$f":"CQ134+CR133","v":0},{"$f":"CR134+CS133","v":0},{"$f":"CS134+CT133","v":0},{"$f":"CT134+CU133","v":0},{"$f":"CU134+CV133","v":0},{"$f":"CV134+CW133","v":0},{"$f":"+CW134","v":0},{"$f":"CW134+CY133","v":0},{"$f":"CY134+CZ133","v":0},{"$f":"CZ134+DA133","v":0},{"$f":"DA134+DB133","v":0},{"$f":"DB134+DC133","v":0},{"$f":"DC134+DD133","v":0},{"$f":"DD134+DE133","v":0},{"$f":"DE134+DF133","v":0},{"$f":"DF134+DG133","v":0},{"$f":"DG134+DH133","v":0},{"$f":"DH134+DI133","v":0},{"$f":"DI134+DJ133","v":0},{"$f":"+DJ134","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":134}]
[1,{"$f":"\"F\"&C130","v":"F5"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y131*Y155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y135:AJ135)","v":0},{"$f":"+AL131*AL155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL135:AW135)","v":0},{"$f":"+AY131*AY155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY135:BJ135)","v":0},{"$f":"+BL131*BL155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL135:BW135)","v":0},{"$f":"+BY131*BY155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY135:CJ135)","v":0},{"$f":"+CL131*CL155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL135:CW135)","v":0},{"$f":"+CY131*CY155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY135:DJ135)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":135}]
[1,{"$f":"\"G\"&C130","v":"G5"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y132*Y155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL132*AL155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL136:AW136)","v":0},{"$f":"+AY132*AY155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY136:BJ136)","v":0},{"$f":"+BL132*BL155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL136:BW136)","v":0},{"$f":"+BY132*BY155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY136:CJ136)","v":0},{"$f":"+CL132*CL155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL136:CW136)","v":0},{"$f":"+CY132*CY155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY136:DJ136)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":136}]
[1,{"$f":"\"H\"&C130","v":"H5"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y149=1,$G135-Y142,IF(Y148=1,0,-Y142))","v":0},{"$f":"IF(Z149=1,$G135-Z142,IF(Z148=1,0,-Z142))","v":0},{"$f":"IF(AA149=1,$G135-AA142,IF(AA148=1,0,-AA142))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL149=1,$G135-AL142,IF(AL148=1,0,-AL142))","v":0},{"$f":"IF(AM149=1,$G135-AM142,IF(AM148=1,0,-AM142))","v":0},{"$f":"IF(AN149=1,$G135-AN142,IF(AN148=1,0,-AN142))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL137:AW137)","v":0},{"$f":"IF(AY149=1,$G135-AY142,IF(AY148=1,0,-AY142))","v":0},{"$f":"IF(AZ149=1,$G135-AZ142,IF(AZ148=1,0,-AZ142))","v":0},{"$f":"IF(BA149=1,$G135-BA142,IF(BA148=1,0,-BA142))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY137:BJ137)","v":0},{"$f":"IF(BL149=1,$G135-BL142,IF(BL148=1,0,-BL142))","v":0},{"$f":"IF(BM149=1,$G135-BM142,IF(BM148=1,0,-BM142))","v":0},{"$f":"IF(BN149=1,$G135-BN142,IF(BN148=1,0,-BN142))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL137:BW137)","v":0},{"$f":"IF(BY149=1,$G135-BY142,IF(BY148=1,0,-BY142))","v":0},{"$f":"IF(BZ149=1,$G135-BZ142,IF(BZ148=1,0,-BZ142))","v":0},{"$f":"IF(CA149=1,$G135-CA142,IF(CA148=1,0,-CA142))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY137:CJ137)","v":0},{"$f":"IF(CL149=1,$G135-CL142,IF(CL148=1,0,-CL142))","v":0},{"$f":"IF(CM149=1,$G135-CM142,IF(CM148=1,0,-CM142))","v":0},{"$f":"IF(CN149=1,$G135-CN142,IF(CN148=1,0,-CN142))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL137:CW137)","v":0},{"$f":"IF(CY149=1,$G135-CY142,IF(CY148=1,0,-CY142))","v":0},{"$f":"IF(CZ149=1,$G135-CZ142,IF(CZ148=1,0,-CZ142))","v":0},{"$f":"IF(DA149=1,$G135-DA142,IF(DA148=1,0,-DA142))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY137:DJ137)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":137}]
[1,{"$f":"\"I\"&C130","v":"I5"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X141-(AJ134*AJ155-SUM(Y140:AJ140))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK141-(AW134*AW155-SUM(AL140:AW140))","v":0},{"$f":"SUM(AL138:AW138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX141-(BJ134*BJ155-SUM(AY140:BJ140))","v":0},{"$f":"SUM(AY138:BJ138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK141-(BW134*BW155-SUM(BL140:BW140))","v":0},{"$f":"SUM(BL138:BW138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX141-(CJ134*CJ155-SUM(BY140:CJ140))","v":0},{"$f":"SUM(BY138:CJ138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK141-(CW134*CW155-SUM(CL140:CW140))","v":0},{"$f":"SUM(CL138:CW138)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX141-(DJ134*DJ155-SUM(CY140:DJ140))","v":0},{"$f":"SUM(CY138:DJ138)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":138}]
[1,{"$f":"\"J\"&C130","v":"J5"},{"$f":"\"KR\"&F130","v":"KRRealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ138","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW138","v":0},{"$f":"SUM(AL139:AW139)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ138","v":0},{"$f":"SUM(AY139:BJ139)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW138","v":0},{"$f":"SUM(BL139:BW139)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ138","v":0},{"$f":"SUM(BY139:CJ139)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW138","v":0},{"$f":"SUM(CL139:CW139)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ138","v":0},{"$f":"SUM(CY139:DJ139)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":139}]
[1,{"$f":"\"K\"&C130","v":"K5"},{"$f":"\"A\"&F130","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y133*Y155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL133*AL155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL140:AW140)","v":0},{"$f":"+AY133*AY155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY140:BJ140)","v":0},{"$f":"+BL133*BL155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL140:BW140)","v":0},{"$f":"+BY133*BY155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY140:CJ140)","v":0},{"$f":"+CL133*CL155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL140:CW140)","v":0},{"$f":"+CY133*CY155","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY140:DJ140)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":140}]
[1,{"$f":"\"L\"&C130","v":"L5"},{"$f":"\"RG\"&F130","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X134*X155","v":0},{"$f":"+X141+Y139+Y140","v":0},{"$f":"+Y141+Z139+Z140","v":0},{"$f":"+Z141+AA139+AA140","v":0},{"$f":"+AA141+AB139+AB140","v":0},{"$f":"+AB141+AC139+AC140","v":0},{"$f":"+AC141+AD139+AD140","v":0},{"$f":"+AD141+AE139+AE140","v":0},{"$f":"+AE141+AF139+AF140","v":0},{"$f":"+AF141+AG139+AG140","v":0},{"$f":"+AG141+AH139+AH140","v":0},{"$f":"+AH141+AI139+AI140","v":0},{"$f":"+AI141+AJ139+AJ140","v":0},{"$f":"+AJ141","v":0},{"$f":"+AK141+AL139+AL140","v":0},{"$f":"+AL141+AM139+AM140","v":0},{"$f":"+AM141+AN139+AN140","v":0},{"$f":"+AN141+AO139+AO140","v":0},{"$f":"+AO141+AP139+AP140","v":0},{"$f":"+AP141+AQ139+AQ140","v":0},{"$f":"+AQ141+AR139+AR140","v":0},{"$f":"+AR141+AS139+AS140","v":0},{"$f":"+AS141+AT139+AT140","v":0},{"$f":"+AT141+AU139+AU140","v":0},{"$f":"+AU141+AV139+AV140","v":0},{"$f":"+AV141+AW139+AW140","v":0},{"$f":"+AW141","v":0},{"$f":"+AX141+AY139+AY140","v":0},{"$f":"+AY141+AZ139+AZ140","v":0},{"$f":"+AZ141+BA139+BA140","v":0},{"$f":"+BA141+BB139+BB140","v":0},{"$f":"+BB141+BC139+BC140","v":0},{"$f":"+BC141+BD139+BD140","v":0},{"$f":"+BD141+BE139+BE140","v":0},{"$f":"+BE141+BF139+BF140","v":0},{"$f":"+BF141+BG139+BG140","v":0},{"$f":"+BG141+BH139+BH140","v":0},{"$f":"+BH141+BI139+BI140","v":0},{"$f":"+BI141+BJ139+BJ140","v":0},{"$f":"+BJ141","v":0},{"$f":"+BK141+BL139+BL140","v":0},{"$f":"+BL141+BM139+BM140","v":0},{"$f":"+BM141+BN139+BN140","v":0},{"$f":"+BN141+BO139+BO140","v":0},{"$f":"+BO141+BP139+BP140","v":0},{"$f":"+BP141+BQ139+BQ140","v":0},{"$f":"+BQ141+BR139+BR140","v":0},{"$f":"+BR141+BS139+BS140","v":0},{"$f":"+BS141+BT139+BT140","v":0},{"$f":"+BT141+BU139+BU140","v":0},{"$f":"+BU141+BV139+BV140","v":0},{"$f":"+BV141+BW139+BW140","v":0},{"$f":"+BW141","v":0},{"$f":"+BX141+BY139+BY140","v":0},{"$f":"+BY141+BZ139+BZ140","v":0},{"$f":"+BZ141+CA139+CA140","v":0},{"$f":"+CA141+CB139+CB140","v":0},{"$f":"+CB141+CC139+CC140","v":0},{"$f":"+CC141+CD139+CD140","v":0},{"$f":"+CD141+CE139+CE140","v":0},{"$f":"+CE141+CF139+CF140","v":0},{"$f":"+CF141+CG139+CG140","v":0},{"$f":"+CG141+CH139+CH140","v":0},{"$f":"+CH141+CI139+CI140","v":0},{"$f":"+CI141+CJ139+CJ140","v":0},{"$f":"+CJ141","v":0},{"$f":"+CK141+CL139+CL140","v":0},{"$f":"+CL141+CM139+CM140","v":0},{"$f":"+CM141+CN139+CN140","v":0},{"$f":"+CN141+CO139+CO140","v":0},{"$f":"+CO141+CP139+CP140","v":0},{"$f":"+CP141+CQ139+CQ140","v":0},{"$f":"+CQ141+CR139+CR140","v":0},{"$f":"+CR141+CS139+CS140","v":0},{"$f":"+CS141+CT139+CT140","v":0},{"$f":"+CT141+CU139+CU140","v":0},{"$f":"+CU141+CV139+CV140","v":0},{"$f":"+CV141+CW139+CW140","v":0},{"$f":"+CW141","v":0},{"$f":"+CX141+CY139+CY140","v":0},{"$f":"+CY141+CZ139+CZ140","v":0},{"$f":"+CZ141+DA139+DA140","v":0},{"$f":"+DA141+DB139+DB140","v":0},{"$f":"+DB141+DC139+DC140","v":0},{"$f":"+DC141+DD139+DD140","v":0},{"$f":"+DD141+DE139+DE140","v":0},{"$f":"+DE141+DF139+DF140","v":0},{"$f":"+DF141+DG139+DG140","v":0},{"$f":"+DG141+DH139+DH140","v":0},{"$f":"+DH141+DI139+DI140","v":0},{"$f":"+DI141+DJ139+DJ140","v":0},{"$f":"+DJ141","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":141}]
[1,{"$f":"\"M\"&C130","v":"M5"},{"$f":"\"A\"&F130","v":"ARealkreditlån"},null,{"$f":"+A142","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y148=1,$F136,IF(Y149=1,-X143,IF(Y$38=1,-X143,IF(Y$6=12,IF(Y150=1,-$F136/($I130/$G148)*SUM(N150:Y150)/12,0),0))))","v":0},{"$f":"IF(Z148=1,$F136,IF(Z149=1,-Y143,IF(Z$38=1,-Y143,IF(Z$6=12,IF(Z150=1,-$F136/($I130/$G148)*SUM(O150:Z150)/12,0),0))))","v":0},{"$f":"IF(AA148=1,$F136,IF(AA149=1,-Z143,IF(AA$38=1,-Z143,IF(AA$6=12,IF(AA150=1,-$F136/($I130/$G148)*SUM(P150:AA150)/12,0),0))))","v":0},{"$f":"IF(AB148=1,$F136,IF(AB149=1,-AA143,IF(AB$38=1,-AA143,IF(AB$6=12,IF(AB150=1,-$F136/($I130/$G148)*SUM(Q150:AB150)/12,0),0))))","v":0},{"$f":"IF(AC148=1,$F136,IF(AC149=1,-AB143,IF(AC$38=1,-AB143,IF(AC$6=12,IF(AC150=1,-$F136/($I130/$G148)*SUM(R150:AC150)/12,0),0))))","v":0},{"$f":"IF(AD148=1,$F136,IF(AD149=1,-AC143,IF(AD$38=1,-AC143,IF(AD$6=12,IF(AD150=1,-$F136/($I130/$G148)*SUM(S150:AD150)/12,0),0))))","v":0},{"$f":"IF(AE148=1,$F136,IF(AE149=1,-AD143,IF(AE$38=1,-AD143,IF(AE$6=12,IF(AE150=1,-$F136/($I130/$G148)*SUM(T150:AE150)/12,0),0))))","v":0},{"$f":"IF(AF148=1,$F136,IF(AF149=1,-AE143,IF(AF$38=1,-AE143,IF(AF$6=12,IF(AF150=1,-$F136/($I130/$G148)*SUM(U150:AF150)/12,0),0))))","v":0},{"$f":"IF(AG148=1,$F136,IF(AG149=1,-AF143,IF(AG$38=1,-AF143,IF(AG$6=12,IF(AG150=1,-$F136/($I130/$G148)*SUM(V150:AG150)/12,0),0))))","v":0},{"$f":"IF(AH148=1,$F136,IF(AH149=1,-AG143,IF(AH$38=1,-AG143,IF(AH$6=12,IF(AH150=1,-$F136/($I130/$G148)*SUM(W150:AH150)/12,0),0))))","v":0},{"$f":"IF(AI148=1,$F136,IF(AI149=1,-AH143,IF(AI$38=1,-AH143,IF(AI$6=12,IF(AI150=1,-$F136/($I130/$G148)*SUM(X150:AI150)/12,0),0))))","v":0},{"$f":"IF(AJ148=1,$F136,IF(AJ149=1,-AI143,IF(AJ$38=1,-AI143,IF(AJ$6=12,IF(AJ150=1,-$F136/($I130/$G148)*SUM(Y150:AJ150)/12,0),0))))","v":0},{"$f":"SUM(Y142:AJ142)","v":0},{"$f":"IF(AL148=1,$F136,IF(AL149=1,-AK143,IF(AL$38=1,-AK143,IF(AL$6=12,IF(AL150=1,-$F136/($I130/$G148)*SUM(AA150:AL150)/12,0),0))))","v":0},{"$f":"IF(AM148=1,$F136,IF(AM149=1,-AL143,IF(AM$38=1,-AL143,IF(AM$6=12,IF(AM150=1,-$F136/($I130/$G148)*SUM(AB150:AM150)/12,0),0))))","v":0},{"$f":"IF(AN148=1,$F136,IF(AN149=1,-AM143,IF(AN$38=1,-AM143,IF(AN$6=12,IF(AN150=1,-$F136/($I130/$G148)*SUM(AC150:AN150)/12,0),0))))","v":0},{"$f":"IF(AO148=1,$F136,IF(AO149=1,-AN143,IF(AO$38=1,-AN143,IF(AO$6=12,IF(AO150=1,-$F136/($I130/$G148)*SUM(AD150:AO150)/12,0),0))))","v":0},{"$f":"IF(AP148=1,$F136,IF(AP149=1,-AO143,IF(AP$38=1,-AO143,IF(AP$6=12,IF(AP150=1,-$F136/($I130/$G148)*SUM(AE150:AP150)/12,0),0))))","v":0},{"$f":"IF(AQ148=1,$F136,IF(AQ149=1,-AP143,IF(AQ$38=1,-AP143,IF(AQ$6=12,IF(AQ150=1,-$F136/($I130/$G148)*SUM(AF150:AQ150)/12,0),0))))","v":0},{"$f":"IF(AR148=1,$F136,IF(AR149=1,-AQ143,IF(AR$38=1,-AQ143,IF(AR$6=12,IF(AR150=1,-$F136/($I130/$G148)*SUM(AG150:AR150)/12,0),0))))","v":0},{"$f":"IF(AS148=1,$F136,IF(AS149=1,-AR143,IF(AS$38=1,-AR143,IF(AS$6=12,IF(AS150=1,-$F136/($I130/$G148)*SUM(AH150:AS150)/12,0),0))))","v":0},{"$f":"IF(AT148=1,$F136,IF(AT149=1,-AS143,IF(AT$38=1,-AS143,IF(AT$6=12,IF(AT150=1,-$F136/($I130/$G148)*SUM(AI150:AT150)/12,0),0))))","v":0},{"$f":"IF(AU148=1,$F136,IF(AU149=1,-AT143,IF(AU$38=1,-AT143,IF(AU$6=12,IF(AU150=1,-$F136/($I130/$G148)*SUM(AJ150:AU150)/12,0),0))))","v":0},{"$f":"IF(AV148=1,$F136,IF(AV149=1,-AU143,IF(AV$38=1,-AU143,IF(AV$6=12,IF(AV150=1,-$F136/($I130/$G148)*SUM(AK150:AV150)/12,0),0))))","v":0},{"$f":"IF(AW148=1,$F136,IF(AW149=1,-AV143,IF(AW$38=1,-AV143,IF(AW$6=12,IF(AW150=1,-$F136/($I130/$G148)*SUM(AL150:AW150)/12,0),0))))","v":0},{"$f":"SUM(AL142:AW142)","v":0},{"$f":"IF(AY148=1,$F136,IF(AY149=1,-AX143,IF(AY$38=1,-AX143,IF(AY$6=12,IF(AY150=1,-$F136/($I130/$G148)*SUM(AN150:AY150)/12,0),0))))","v":0},{"$f":"IF(AZ148=1,$F136,IF(AZ149=1,-AY143,IF(AZ$38=1,-AY143,IF(AZ$6=12,IF(AZ150=1,-$F136/($I130/$G148)*SUM(AO150:AZ150)/12,0),0))))","v":0},{"$f":"IF(BA148=1,$F136,IF(BA149=1,-AZ143,IF(BA$38=1,-AZ143,IF(BA$6=12,IF(BA150=1,-$F136/($I130/$G148)*SUM(AP150:BA150)/12,0),0))))","v":0},{"$f":"IF(BB148=1,$F136,IF(BB149=1,-BA143,IF(BB$38=1,-BA143,IF(BB$6=12,IF(BB150=1,-$F136/($I130/$G148)*SUM(AQ150:BB150)/12,0),0))))","v":0},{"$f":"IF(BC148=1,$F136,IF(BC149=1,-BB143,IF(BC$38=1,-BB143,IF(BC$6=12,IF(BC150=1,-$F136/($I130/$G148)*SUM(AR150:BC150)/12,0),0))))","v":0},{"$f":"IF(BD148=1,$F136,IF(BD149=1,-BC143,IF(BD$38=1,-BC143,IF(BD$6=12,IF(BD150=1,-$F136/($I130/$G148)*SUM(AS150:BD150)/12,0),0))))","v":0},{"$f":"IF(BE148=1,$F136,IF(BE149=1,-BD143,IF(BE$38=1,-BD143,IF(BE$6=12,IF(BE150=1,-$F136/($I130/$G148)*SUM(AT150:BE150)/12,0),0))))","v":0},{"$f":"IF(BF148=1,$F136,IF(BF149=1,-BE143,IF(BF$38=1,-BE143,IF(BF$6=12,IF(BF150=1,-$F136/($I130/$G148)*SUM(AU150:BF150)/12,0),0))))","v":0},{"$f":"IF(BG148=1,$F136,IF(BG149=1,-BF143,IF(BG$38=1,-BF143,IF(BG$6=12,IF(BG150=1,-$F136/($I130/$G148)*SUM(AV150:BG150)/12,0),0))))","v":0},{"$f":"IF(BH148=1,$F136,IF(BH149=1,-BG143,IF(BH$38=1,-BG143,IF(BH$6=12,IF(BH150=1,-$F136/($I130/$G148)*SUM(AW150:BH150)/12,0),0))))","v":0},{"$f":"IF(BI148=1,$F136,IF(BI149=1,-BH143,IF(BI$38=1,-BH143,IF(BI$6=12,IF(BI150=1,-$F136/($I130/$G148)*SUM(AX150:BI150)/12,0),0))))","v":0},{"$f":"IF(BJ148=1,$F136,IF(BJ149=1,-BI143,IF(BJ$38=1,-BI143,IF(BJ$6=12,IF(BJ150=1,-$F136/($I130/$G148)*SUM(AY150:BJ150)/12,0),0))))","v":0},{"$f":"SUM(AY142:BJ142)","v":0},{"$f":"IF(BL148=1,$F136,IF(BL149=1,-BK143,IF(BL$38=1,-BK143,IF(BL$6=12,IF(BL150=1,-$F136/($I130/$G148)*SUM(BA150:BL150)/12,0),0))))","v":0},{"$f":"IF(BM148=1,$F136,IF(BM149=1,-BL143,IF(BM$38=1,-BL143,IF(BM$6=12,IF(BM150=1,-$F136/($I130/$G148)*SUM(BB150:BM150)/12,0),0))))","v":0},{"$f":"IF(BN148=1,$F136,IF(BN149=1,-BM143,IF(BN$38=1,-BM143,IF(BN$6=12,IF(BN150=1,-$F136/($I130/$G148)*SUM(BC150:BN150)/12,0),0))))","v":0},{"$f":"IF(BO148=1,$F136,IF(BO149=1,-BN143,IF(BO$38=1,-BN143,IF(BO$6=12,IF(BO150=1,-$F136/($I130/$G148)*SUM(BD150:BO150)/12,0),0))))","v":0},{"$f":"IF(BP148=1,$F136,IF(BP149=1,-BO143,IF(BP$38=1,-BO143,IF(BP$6=12,IF(BP150=1,-$F136/($I130/$G148)*SUM(BE150:BP150)/12,0),0))))","v":0},{"$f":"IF(BQ148=1,$F136,IF(BQ149=1,-BP143,IF(BQ$38=1,-BP143,IF(BQ$6=12,IF(BQ150=1,-$F136/($I130/$G148)*SUM(BF150:BQ150)/12,0),0))))","v":0},{"$f":"IF(BR148=1,$F136,IF(BR149=1,-BQ143,IF(BR$38=1,-BQ143,IF(BR$6=12,IF(BR150=1,-$F136/($I130/$G148)*SUM(BG150:BR150)/12,0),0))))","v":0},{"$f":"IF(BS148=1,$F136,IF(BS149=1,-BR143,IF(BS$38=1,-BR143,IF(BS$6=12,IF(BS150=1,-$F136/($I130/$G148)*SUM(BH150:BS150)/12,0),0))))","v":0},{"$f":"IF(BT148=1,$F136,IF(BT149=1,-BS143,IF(BT$38=1,-BS143,IF(BT$6=12,IF(BT150=1,-$F136/($I130/$G148)*SUM(BI150:BT150)/12,0),0))))","v":0},{"$f":"IF(BU148=1,$F136,IF(BU149=1,-BT143,IF(BU$38=1,-BT143,IF(BU$6=12,IF(BU150=1,-$F136/($I130/$G148)*SUM(BJ150:BU150)/12,0),0))))","v":0},{"$f":"IF(BV148=1,$F136,IF(BV149=1,-BU143,IF(BV$38=1,-BU143,IF(BV$6=12,IF(BV150=1,-$F136/($I130/$G148)*SUM(BK150:BV150)/12,0),0))))","v":0},{"$f":"IF(BW148=1,$F136,IF(BW149=1,-BV143,IF(BW$38=1,-BV143,IF(BW$6=12,IF(BW150=1,-$F136/($I130/$G148)*SUM(BL150:BW150)/12,0),0))))","v":0},{"$f":"SUM(BL142:BW142)","v":0},{"$f":"IF(BY148=1,$F136,IF(BY149=1,-BX143,IF(BY$38=1,-BX143,IF(BY$6=12,IF(BY150=1,-$F136/($I130/$G148)*SUM(BN150:BY150)/12,0),0))))","v":0},{"$f":"IF(BZ148=1,$F136,IF(BZ149=1,-BY143,IF(BZ$38=1,-BY143,IF(BZ$6=12,IF(BZ150=1,-$F136/($I130/$G148)*SUM(BO150:BZ150)/12,0),0))))","v":0},{"$f":"IF(CA148=1,$F136,IF(CA149=1,-BZ143,IF(CA$38=1,-BZ143,IF(CA$6=12,IF(CA150=1,-$F136/($I130/$G148)*SUM(BP150:CA150)/12,0),0))))","v":0},{"$f":"IF(CB148=1,$F136,IF(CB149=1,-CA143,IF(CB$38=1,-CA143,IF(CB$6=12,IF(CB150=1,-$F136/($I130/$G148)*SUM(BQ150:CB150)/12,0),0))))","v":0},{"$f":"IF(CC148=1,$F136,IF(CC149=1,-CB143,IF(CC$38=1,-CB143,IF(CC$6=12,IF(CC150=1,-$F136/($I130/$G148)*SUM(BR150:CC150)/12,0),0))))","v":0},{"$f":"IF(CD148=1,$F136,IF(CD149=1,-CC143,IF(CD$38=1,-CC143,IF(CD$6=12,IF(CD150=1,-$F136/($I130/$G148)*SUM(BS150:CD150)/12,0),0))))","v":0},{"$f":"IF(CE148=1,$F136,IF(CE149=1,-CD143,IF(CE$38=1,-CD143,IF(CE$6=12,IF(CE150=1,-$F136/($I130/$G148)*SUM(BT150:CE150)/12,0),0))))","v":0},{"$f":"IF(CF148=1,$F136,IF(CF149=1,-CE143,IF(CF$38=1,-CE143,IF(CF$6=12,IF(CF150=1,-$F136/($I130/$G148)*SUM(BU150:CF150)/12,0),0))))","v":0},{"$f":"IF(CG148=1,$F136,IF(CG149=1,-CF143,IF(CG$38=1,-CF143,IF(CG$6=12,IF(CG150=1,-$F136/($I130/$G148)*SUM(BV150:CG150)/12,0),0))))","v":0},{"$f":"IF(CH148=1,$F136,IF(CH149=1,-CG143,IF(CH$38=1,-CG143,IF(CH$6=12,IF(CH150=1,-$F136/($I130/$G148)*SUM(BW150:CH150)/12,0),0))))","v":0},{"$f":"IF(CI148=1,$F136,IF(CI149=1,-CH143,IF(CI$38=1,-CH143,IF(CI$6=12,IF(CI150=1,-$F136/($I130/$G148)*SUM(BX150:CI150)/12,0),0))))","v":0},{"$f":"IF(CJ148=1,$F136,IF(CJ149=1,-CI143,IF(CJ$38=1,-CI143,IF(CJ$6=12,IF(CJ150=1,-$F136/($I130/$G148)*SUM(BY150:CJ150)/12,0),0))))","v":0},{"$f":"SUM(BY142:CJ142)","v":0},{"$f":"IF(CL148=1,$F136,IF(CL149=1,-CK143,IF(CL$38=1,-CK143,IF(CL$6=12,IF(CL150=1,-$F136/($I130/$G148)*SUM(CA150:CL150)/12,0),0))))","v":0},{"$f":"IF(CM148=1,$F136,IF(CM149=1,-CL143,IF(CM$38=1,-CL143,IF(CM$6=12,IF(CM150=1,-$F136/($I130/$G148)*SUM(CB150:CM150)/12,0),0))))","v":0},{"$f":"IF(CN148=1,$F136,IF(CN149=1,-CM143,IF(CN$38=1,-CM143,IF(CN$6=12,IF(CN150=1,-$F136/($I130/$G148)*SUM(CC150:CN150)/12,0),0))))","v":0},{"$f":"IF(CO148=1,$F136,IF(CO149=1,-CN143,IF(CO$38=1,-CN143,IF(CO$6=12,IF(CO150=1,-$F136/($I130/$G148)*SUM(CD150:CO150)/12,0),0))))","v":0},{"$f":"IF(CP148=1,$F136,IF(CP149=1,-CO143,IF(CP$38=1,-CO143,IF(CP$6=12,IF(CP150=1,-$F136/($I130/$G148)*SUM(CE150:CP150)/12,0),0))))","v":0},{"$f":"IF(CQ148=1,$F136,IF(CQ149=1,-CP143,IF(CQ$38=1,-CP143,IF(CQ$6=12,IF(CQ150=1,-$F136/($I130/$G148)*SUM(CF150:CQ150)/12,0),0))))","v":0},{"$f":"IF(CR148=1,$F136,IF(CR149=1,-CQ143,IF(CR$38=1,-CQ143,IF(CR$6=12,IF(CR150=1,-$F136/($I130/$G148)*SUM(CG150:CR150)/12,0),0))))","v":0},{"$f":"IF(CS148=1,$F136,IF(CS149=1,-CR143,IF(CS$38=1,-CR143,IF(CS$6=12,IF(CS150=1,-$F136/($I130/$G148)*SUM(CH150:CS150)/12,0),0))))","v":0},{"$f":"IF(CT148=1,$F136,IF(CT149=1,-CS143,IF(CT$38=1,-CS143,IF(CT$6=12,IF(CT150=1,-$F136/($I130/$G148)*SUM(CI150:CT150)/12,0),0))))","v":0},{"$f":"IF(CU148=1,$F136,IF(CU149=1,-CT143,IF(CU$38=1,-CT143,IF(CU$6=12,IF(CU150=1,-$F136/($I130/$G148)*SUM(CJ150:CU150)/12,0),0))))","v":0},{"$f":"IF(CV148=1,$F136,IF(CV149=1,-CU143,IF(CV$38=1,-CU143,IF(CV$6=12,IF(CV150=1,-$F136/($I130/$G148)*SUM(CK150:CV150)/12,0),0))))","v":0},{"$f":"IF(CW148=1,$F136,IF(CW149=1,-CV143,IF(CW$38=1,-CV143,IF(CW$6=12,IF(CW150=1,-$F136/($I130/$G148)*SUM(CL150:CW150)/12,0),0))))","v":0},{"$f":"SUM(CL142:CW142)","v":0},{"$f":"IF(CY148=1,$F136,IF(CY149=1,-CX143,IF(CY$38=1,-CX143,IF(CY$6=12,IF(CY150=1,-$F136/($I130/$G148)*SUM(CN150:CY150)/12,0),0))))","v":0},{"$f":"IF(CZ148=1,$F136,IF(CZ149=1,-CY143,IF(CZ$38=1,-CY143,IF(CZ$6=12,IF(CZ150=1,-$F136/($I130/$G148)*SUM(CO150:CZ150)/12,0),0))))","v":0},{"$f":"IF(DA148=1,$F136,IF(DA149=1,-CZ143,IF(DA$38=1,-CZ143,IF(DA$6=12,IF(DA150=1,-$F136/($I130/$G148)*SUM(CP150:DA150)/12,0),0))))","v":0},{"$f":"IF(DB148=1,$F136,IF(DB149=1,-DA143,IF(DB$38=1,-DA143,IF(DB$6=12,IF(DB150=1,-$F136/($I130/$G148)*SUM(CQ150:DB150)/12,0),0))))","v":0},{"$f":"IF(DC148=1,$F136,IF(DC149=1,-DB143,IF(DC$38=1,-DB143,IF(DC$6=12,IF(DC150=1,-$F136/($I130/$G148)*SUM(CR150:DC150)/12,0),0))))","v":0},{"$f":"IF(DD148=1,$F136,IF(DD149=1,-DC143,IF(DD$38=1,-DC143,IF(DD$6=12,IF(DD150=1,-$F136/($I130/$G148)*SUM(CS150:DD150)/12,0),0))))","v":0},{"$f":"IF(DE148=1,$F136,IF(DE149=1,-DD143,IF(DE$38=1,-DD143,IF(DE$6=12,IF(DE150=1,-$F136/($I130/$G148)*SUM(CT150:DE150)/12,0),0))))","v":0},{"$f":"IF(DF148=1,$F136,IF(DF149=1,-DE143,IF(DF$38=1,-DE143,IF(DF$6=12,IF(DF150=1,-$F136/($I130/$G148)*SUM(CU150:DF150)/12,0),0))))","v":0},{"$f":"IF(DG148=1,$F136,IF(DG149=1,-DF143,IF(DG$38=1,-DF143,IF(DG$6=12,IF(DG150=1,-$F136/($I130/$G148)*SUM(CV150:DG150)/12,0),0))))","v":0},{"$f":"IF(DH148=1,$F136,IF(DH149=1,-DG143,IF(DH$38=1,-DG143,IF(DH$6=12,IF(DH150=1,-$F136/($I130/$G148)*SUM(CW150:DH150)/12,0),0))))","v":0},{"$f":"IF(DI148=1,$F136,IF(DI149=1,-DH143,IF(DI$38=1,-DH143,IF(DI$6=12,IF(DI150=1,-$F136/($I130/$G148)*SUM(CX150:DI150)/12,0),0))))","v":0},{"$f":"IF(DJ148=1,$F136,IF(DJ149=1,-DI143,IF(DJ$38=1,-DI143,IF(DJ$6=12,IF(DJ150=1,-$F136/($I130/$G148)*SUM(CY150:DJ150)/12,0),0))))","v":0},{"$f":"SUM(CY142:DJ142)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":142}]
[1,null,{"$f":"\"AS\"&F130","v":"ASRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X150=1,F136,0)","v":0},{"$f":"+X143+Y142","v":0},{"$f":"+Y143+Z142","v":0},{"$f":"+Z143+AA142","v":0},{"$f":"+AA143+AB142","v":0},{"$f":"+AB143+AC142","v":0},{"$f":"+AC143+AD142","v":0},{"$f":"+AD143+AE142","v":0},{"$f":"+AE143+AF142","v":0},{"$f":"+AF143+AG142","v":0},{"$f":"+AG143+AH142","v":0},{"$f":"+AH143+AI142","v":0},{"$f":"+AI143+AJ142","v":0},{"$f":"+AJ143","v":0},{"$f":"+AK143+AL142","v":0},{"$f":"+AL143+AM142","v":0},{"$f":"+AM143+AN142","v":0},{"$f":"+AN143+AO142","v":0},{"$f":"+AO143+AP142","v":0},{"$f":"+AP143+AQ142","v":0},{"$f":"+AQ143+AR142","v":0},{"$f":"+AR143+AS142","v":0},{"$f":"+AS143+AT142","v":0},{"$f":"+AT143+AU142","v":0},{"$f":"+AU143+AV142","v":0},{"$f":"+AV143+AW142","v":0},{"$f":"+AW143","v":0},{"$f":"+AX143+AY142","v":0},{"$f":"+AY143+AZ142","v":0},{"$f":"+AZ143+BA142","v":0},{"$f":"+BA143+BB142","v":0},{"$f":"+BB143+BC142","v":0},{"$f":"+BC143+BD142","v":0},{"$f":"+BD143+BE142","v":0},{"$f":"+BE143+BF142","v":0},{"$f":"+BF143+BG142","v":0},{"$f":"+BG143+BH142","v":0},{"$f":"+BH143+BI142","v":0},{"$f":"+BI143+BJ142","v":0},{"$f":"+BJ143","v":0},{"$f":"+BK143+BL142","v":0},{"$f":"+BL143+BM142","v":0},{"$f":"+BM143+BN142","v":0},{"$f":"+BN143+BO142","v":0},{"$f":"+BO143+BP142","v":0},{"$f":"+BP143+BQ142","v":0},{"$f":"+BQ143+BR142","v":0},{"$f":"+BR143+BS142","v":0},{"$f":"+BS143+BT142","v":0},{"$f":"+BT143+BU142","v":0},{"$f":"+BU143+BV142","v":0},{"$f":"+BV143+BW142","v":0},{"$f":"+BW143","v":0},{"$f":"+BX143+BY142","v":0},{"$f":"+BY143+BZ142","v":0},{"$f":"+BZ143+CA142","v":0},{"$f":"+CA143+CB142","v":0},{"$f":"+CB143+CC142","v":0},{"$f":"+CC143+CD142","v":0},{"$f":"+CD143+CE142","v":0},{"$f":"+CE143+CF142","v":0},{"$f":"+CF143+CG142","v":0},{"$f":"+CG143+CH142","v":0},{"$f":"+CH143+CI142","v":0},{"$f":"+CI143+CJ142","v":0},{"$f":"+CJ143","v":0},{"$f":"+CK143+CL142","v":0},{"$f":"+CL143+CM142","v":0},{"$f":"+CM143+CN142","v":0},{"$f":"+CN143+CO142","v":0},{"$f":"+CO143+CP142","v":0},{"$f":"+CP143+CQ142","v":0},{"$f":"+CQ143+CR142","v":0},{"$f":"+CR143+CS142","v":0},{"$f":"+CS143+CT142","v":0},{"$f":"+CT143+CU142","v":0},{"$f":"+CU143+CV142","v":0},{"$f":"+CV143+CW142","v":0},{"$f":"+CW143","v":0},{"$f":"+CX143+CY142","v":0},{"$f":"+CY143+CZ142","v":0},{"$f":"+CZ143+DA142","v":0},{"$f":"+DA143+DB142","v":0},{"$f":"+DB143+DC142","v":0},{"$f":"+DC143+DD142","v":0},{"$f":"+DD143+DE142","v":0},{"$f":"+DE143+DF142","v":0},{"$f":"+DF143+DG142","v":0},{"$f":"+DG143+DH142","v":0},{"$f":"+DH143+DI142","v":0},{"$f":"+DI143+DJ142","v":0},{"$f":"+DJ143","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":143}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":144}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":145}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":146}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F132","v":0},{"$f":"IF(Z130=\"\",Y147,Z130)","v":0},{"$f":"IF(AA130=\"\",Z147,AA130)","v":0},{"$f":"IF(AB130=\"\",AA147,AB130)","v":0},{"$f":"IF(AC130=\"\",AB147,AC130)","v":0},{"$f":"IF(AD130=\"\",AC147,AD130)","v":0},{"$f":"IF(AE130=\"\",AD147,AE130)","v":0},{"$f":"IF(AF130=\"\",AE147,AF130)","v":0},{"$f":"IF(AG130=\"\",AF147,AG130)","v":0},{"$f":"IF(AH130=\"\",AG147,AH130)","v":0},{"$f":"IF(AI130=\"\",AH147,AI130)","v":0},{"$f":"IF(AJ130=\"\",AI147,AJ130)","v":0},null,{"$f":"IF(AL130=\"\",AJ147,AL130)","v":0},{"$f":"IF(AM130=\"\",AL147,AM130)","v":0},{"$f":"IF(AN130=\"\",AM147,AN130)","v":0},{"$f":"IF(AO130=\"\",AN147,AO130)","v":0},{"$f":"IF(AP130=\"\",AO147,AP130)","v":0},{"$f":"IF(AQ130=\"\",AP147,AQ130)","v":0},{"$f":"IF(AR130=\"\",AQ147,AR130)","v":0},{"$f":"IF(AS130=\"\",AR147,AS130)","v":0},{"$f":"IF(AT130=\"\",AS147,AT130)","v":0},{"$f":"IF(AU130=\"\",AT147,AU130)","v":0},{"$f":"IF(AV130=\"\",AU147,AV130)","v":0},{"$f":"IF(AW130=\"\",AV147,AW130)","v":0},null,{"$f":"IF(AY130=\"\",AW147,AY130)","v":0},{"$f":"IF(AZ130=\"\",AY147,AZ130)","v":0},{"$f":"IF(BA130=\"\",AZ147,BA130)","v":0},{"$f":"IF(BB130=\"\",BA147,BB130)","v":0},{"$f":"IF(BC130=\"\",BB147,BC130)","v":0},{"$f":"IF(BD130=\"\",BC147,BD130)","v":0},{"$f":"IF(BE130=\"\",BD147,BE130)","v":0},{"$f":"IF(BF130=\"\",BE147,BF130)","v":0},{"$f":"IF(BG130=\"\",BF147,BG130)","v":0},{"$f":"IF(BH130=\"\",BG147,BH130)","v":0},{"$f":"IF(BI130=\"\",BH147,BI130)","v":0},{"$f":"IF(BJ130=\"\",BI147,BJ130)","v":0},null,{"$f":"IF(BL130=\"\",BJ147,BL130)","v":0},{"$f":"IF(BM130=\"\",BL147,BM130)","v":0},{"$f":"IF(BN130=\"\",BM147,BN130)","v":0},{"$f":"IF(BO130=\"\",BN147,BO130)","v":0},{"$f":"IF(BP130=\"\",BO147,BP130)","v":0},{"$f":"IF(BQ130=\"\",BP147,BQ130)","v":0},{"$f":"IF(BR130=\"\",BQ147,BR130)","v":0},{"$f":"IF(BS130=\"\",BR147,BS130)","v":0},{"$f":"IF(BT130=\"\",BS147,BT130)","v":0},{"$f":"IF(BU130=\"\",BT147,BU130)","v":0},{"$f":"IF(BV130=\"\",BU147,BV130)","v":0},{"$f":"IF(BW130=\"\",BV147,BW130)","v":0},null,{"$f":"IF(BY130=\"\",BW147,BY130)","v":0},{"$f":"IF(BZ130=\"\",BY147,BZ130)","v":0},{"$f":"IF(CA130=\"\",BZ147,CA130)","v":0},{"$f":"IF(CB130=\"\",CA147,CB130)","v":0},{"$f":"IF(CC130=\"\",CB147,CC130)","v":0},{"$f":"IF(CD130=\"\",CC147,CD130)","v":0},{"$f":"IF(CE130=\"\",CD147,CE130)","v":0},{"$f":"IF(CF130=\"\",CE147,CF130)","v":0},{"$f":"IF(CG130=\"\",CF147,CG130)","v":0},{"$f":"IF(CH130=\"\",CG147,CH130)","v":0},{"$f":"IF(CI130=\"\",CH147,CI130)","v":0},{"$f":"IF(CJ130=\"\",CI147,CJ130)","v":0},null,{"$f":"IF(CL130=\"\",CJ147,CL130)","v":0},{"$f":"IF(CM130=\"\",CL147,CM130)","v":0},{"$f":"IF(CN130=\"\",CM147,CN130)","v":0},{"$f":"IF(CO130=\"\",CN147,CO130)","v":0},{"$f":"IF(CP130=\"\",CO147,CP130)","v":0},{"$f":"IF(CQ130=\"\",CP147,CQ130)","v":0},{"$f":"IF(CR130=\"\",CQ147,CR130)","v":0},{"$f":"IF(CS130=\"\",CR147,CS130)","v":0},{"$f":"IF(CT130=\"\",CS147,CT130)","v":0},{"$f":"IF(CU130=\"\",CT147,CU130)","v":0},{"$f":"IF(CV130=\"\",CU147,CV130)","v":0},{"$f":"IF(CW130=\"\",CV147,CW130)","v":0},null,{"$f":"IF(CY130=\"\",CW147,CY130)","v":0},{"$f":"IF(CZ130=\"\",CY147,CZ130)","v":0},{"$f":"IF(DA130=\"\",CZ147,DA130)","v":0},{"$f":"IF(DB130=\"\",DA147,DB130)","v":0},{"$f":"IF(DC130=\"\",DB147,DC130)","v":0},{"$f":"IF(DD130=\"\",DC147,DD130)","v":0},{"$f":"IF(DE130=\"\",DD147,DE130)","v":0},{"$f":"IF(DF130=\"\",DE147,DF130)","v":0},{"$f":"IF(DG130=\"\",DF147,DG130)","v":0},{"$f":"IF(DH130=\"\",DG147,DH130)","v":0},{"$f":"IF(DI130=\"\",DH147,DI130)","v":0},{"$f":"IF(DJ130=\"\",DI147,DJ130)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":147}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F131,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F134=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F134=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F134=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F134=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F134=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F134=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F134=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":148}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y157:CJ157),1)=0,I130-J132,MOD(SUM(Y157:CJ157),1)+I130-J132-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F135=0,0,IF($F135=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F135=0,0,IF($F135=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F135=0,0,IF($F135=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F135=0,0,IF($F135=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F135=0,0,IF($F135=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F135=0,0,IF($F135=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F135=0,0,IF($F135=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":149}]
[2,null,null,null,null,{"$f":"F130","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N150","v":1},{"$f":"O150","v":1},{"$f":"P150","v":1},{"$f":"Q150","v":1},{"$f":"R150","v":1},{"$f":"S150","v":1},{"$f":"T150","v":1},{"$f":"U150","v":1},{"$f":"V150","v":1},{"$f":"W150","v":1},{"$f":"X150","v":1},{"$f":"IF(F134=0,1,0)","v":1},{"$f":"X150+X148-X149","v":1},{"$f":"Y150+Y148-Y149-Y154","v":1},{"$f":"Z150+Z148-Z149-Z154","v":1},{"$f":"AA150+AA148-AA149-AA154","v":1},{"$f":"AB150+AB148-AB149-AB154","v":1},{"$f":"AC150+AC148-AC149-AC154","v":1},{"$f":"AD150+AD148-AD149-AD154","v":1},{"$f":"AE150+AE148-AE149-AE154","v":1},{"$f":"AF150+AF148-AF149-AF154","v":1},{"$f":"AG150+AG148-AG149-AG154","v":1},{"$f":"AH150+AH148-AH149-AH154","v":1},{"$f":"AI150+AI148-AI149-AI154","v":1},{"$f":"AJ150","v":1},{"$f":"AJ150+AJ148-AJ149-AJ154","v":1},{"$f":"AL150+AL148-AL149-AL154","v":1},{"$f":"AM150+AM148-AM149-AM154","v":1},{"$f":"AN150+AN148-AN149-AN154","v":1},{"$f":"AO150+AO148-AO149-AO154","v":1},{"$f":"AP150+AP148-AP149-AP154","v":1},{"$f":"AQ150+AQ148-AQ149-AQ154","v":1},{"$f":"AR150+AR148-AR149-AR154","v":1},{"$f":"AS150+AS148-AS149-AS154","v":1},{"$f":"AT150+AT148-AT149-AT154","v":1},{"$f":"AU150+AU148-AU149-AU154","v":1},{"$f":"AV150+AV148-AV149-AV154","v":1},{"$f":"AW150","v":1},{"$f":"AW150+AW148-AW149-AW154","v":1},{"$f":"AY150+AY148-AY149-AY154","v":1},{"$f":"AZ150+AZ148-AZ149-AZ154","v":1},{"$f":"BA150+BA148-BA149-BA154","v":1},{"$f":"BB150+BB148-BB149-BB154","v":1},{"$f":"BC150+BC148-BC149-BC154","v":1},{"$f":"BD150+BD148-BD149-BD154","v":1},{"$f":"BE150+BE148-BE149-BE154","v":1},{"$f":"BF150+BF148-BF149-BF154","v":1},{"$f":"BG150+BG148-BG149-BG154","v":1},{"$f":"BH150+BH148-BH149-BH154","v":1},{"$f":"BI150+BI148-BI149-BI154","v":1},{"$f":"BJ150","v":1},{"$f":"BJ150+BJ148-BJ149-BJ154","v":1},{"$f":"BL150+BL148-BL149-BL154","v":1},{"$f":"BM150+BM148-BM149-BM154","v":1},{"$f":"BN150+BN148-BN149-BN154","v":1},{"$f":"BO150+BO148-BO149-BO154","v":1},{"$f":"BP150+BP148-BP149-BP154","v":1},{"$f":"BQ150+BQ148-BQ149-BQ154","v":1},{"$f":"BR150+BR148-BR149-BR154","v":1},{"$f":"BS150+BS148-BS149-BS154","v":1},{"$f":"BT150+BT148-BT149-BT154","v":1},{"$f":"BU150+BU148-BU149-BU154","v":1},{"$f":"BV150+BV148-BV149-BV154","v":1},{"$f":"BW150","v":1},{"$f":"BW150+BW148-BW149-BW154","v":1},{"$f":"BY150+BY148-BY149-BY154","v":1},{"$f":"BZ150+BZ148-BZ149-BZ154","v":1},{"$f":"CA150+CA148-CA149-CA154","v":1},{"$f":"CB150+CB148-CB149-CB154","v":1},{"$f":"CC150+CC148-CC149-CC154","v":1},{"$f":"CD150+CD148-CD149-CD154","v":1},{"$f":"CE150+CE148-CE149-CE154","v":1},{"$f":"CF150+CF148-CF149-CF154","v":1},{"$f":"CG150+CG148-CG149-CG154","v":1},{"$f":"CH150+CH148-CH149-CH154","v":1},{"$f":"CI150+CI148-CI149-CI154","v":1},{"$f":"CJ150","v":1},{"$f":"CJ150+CJ148-CJ149-CJ154","v":1},{"$f":"CL150+CL148-CL149-CL154","v":1},{"$f":"CM150+CM148-CM149-CM154","v":1},{"$f":"CN150+CN148-CN149-CN154","v":1},{"$f":"CO150+CO148-CO149-CO154","v":1},{"$f":"CP150+CP148-CP149-CP154","v":1},{"$f":"CQ150+CQ148-CQ149-CQ154","v":1},{"$f":"CR150+CR148-CR149-CR154","v":1},{"$f":"CS150+CS148-CS149-CS154","v":1},{"$f":"CT150+CT148-CT149-CT154","v":1},{"$f":"CU150+CU148-CU149-CU154","v":1},{"$f":"CV150+CV148-CV149-CV154","v":1},{"$f":"CW150","v":1},{"$f":"CW150+CW148-CW149-CW154","v":1},{"$f":"CY150+CY148-CY149-CY154","v":1},{"$f":"CZ150+CZ148-CZ149-CZ154","v":1},{"$f":"DA150+DA148-DA149-DA154","v":1},{"$f":"DB150+DB148-DB149-DB154","v":1},{"$f":"DC150+DC148-DC149-DC154","v":1},{"$f":"DD150+DD148-DD149-DD154","v":1},{"$f":"DE150+DE148-DE149-DE154","v":1},{"$f":"DF150+DF148-DF149-DF154","v":1},{"$f":"DG150+DG148-DG149-DG154","v":1},{"$f":"DH150+DH148-DH149-DH154","v":1},{"$f":"DI150+DI148-DI149-DI154","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":150}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X151+Y156,0)","v":0},{"$f":"ROUNDUP(Y151+Z156,0)","v":0},{"$f":"ROUNDUP(Z151+AA156,0)","v":1},{"$f":"ROUNDUP(AA151+AB156,0)","v":1},{"$f":"ROUNDUP(AB151+AC156,0)","v":1},{"$f":"ROUNDUP(AC151+AD156,0)","v":2},{"$f":"ROUNDUP(AD151+AE156,0)","v":2},{"$f":"ROUNDUP(AE151+AF156,0)","v":2},{"$f":"ROUNDUP(AF151+AG156,0)","v":3},{"$f":"ROUNDUP(AG151+AH156,0)","v":3},{"$f":"ROUNDUP(AH151+AI156,0)","v":3},{"$f":"ROUNDUP(AI151+AJ156,0)","v":4},null,{"$f":"ROUNDUP(AJ151+AL156,0)","v":4},{"$f":"ROUNDUP(AL151+AM156,0)","v":4},{"$f":"ROUNDUP(AM151+AN156,0)","v":5},{"$f":"ROUNDUP(AN151+AO156,0)","v":5},{"$f":"ROUNDUP(AO151+AP156,0)","v":5},{"$f":"ROUNDUP(AP151+AQ156,0)","v":6},{"$f":"ROUNDUP(AQ151+AR156,0)","v":6},{"$f":"ROUNDUP(AR151+AS156,0)","v":6},{"$f":"ROUNDUP(AS151+AT156,0)","v":7},{"$f":"ROUNDUP(AT151+AU156,0)","v":7},{"$f":"ROUNDUP(AU151+AV156,0)","v":7},{"$f":"ROUNDUP(AV151+AW156,0)","v":8},null,{"$f":"ROUNDUP(AW151+AY156,0)","v":8},{"$f":"ROUNDUP(AY151+AZ156,0)","v":8},{"$f":"ROUNDUP(AZ151+BA156,0)","v":9},{"$f":"ROUNDUP(BA151+BB156,0)","v":9},{"$f":"ROUNDUP(BB151+BC156,0)","v":9},{"$f":"ROUNDUP(BC151+BD156,0)","v":10},{"$f":"ROUNDUP(BD151+BE156,0)","v":10},{"$f":"ROUNDUP(BE151+BF156,0)","v":10},{"$f":"ROUNDUP(BF151+BG156,0)","v":11},{"$f":"ROUNDUP(BG151+BH156,0)","v":11},{"$f":"ROUNDUP(BH151+BI156,0)","v":11},{"$f":"ROUNDUP(BI151+BJ156,0)","v":12},null,{"$f":"ROUNDUP(BJ151+BL156,0)","v":12},{"$f":"ROUNDUP(BL151+BM156,0)","v":12},{"$f":"ROUNDUP(BM151+BN156,0)","v":13},{"$f":"ROUNDUP(BN151+BO156,0)","v":13},{"$f":"ROUNDUP(BO151+BP156,0)","v":13},{"$f":"ROUNDUP(BP151+BQ156,0)","v":14},{"$f":"ROUNDUP(BQ151+BR156,0)","v":14},{"$f":"ROUNDUP(BR151+BS156,0)","v":14},{"$f":"ROUNDUP(BS151+BT156,0)","v":15},{"$f":"ROUNDUP(BT151+BU156,0)","v":15},{"$f":"ROUNDUP(BU151+BV156,0)","v":15},{"$f":"ROUNDUP(BV151+BW156,0)","v":16},null,{"$f":"ROUNDUP(BW151+BY156,0)","v":16},{"$f":"ROUNDUP(BY151+BZ156,0)","v":16},{"$f":"ROUNDUP(BZ151+CA156,0)","v":17},{"$f":"ROUNDUP(CA151+CB156,0)","v":17},{"$f":"ROUNDUP(CB151+CC156,0)","v":17},{"$f":"ROUNDUP(CC151+CD156,0)","v":18},{"$f":"ROUNDUP(CD151+CE156,0)","v":18},{"$f":"ROUNDUP(CE151+CF156,0)","v":18},{"$f":"ROUNDUP(CF151+CG156,0)","v":19},{"$f":"ROUNDUP(CG151+CH156,0)","v":19},{"$f":"ROUNDUP(CH151+CI156,0)","v":19},{"$f":"ROUNDUP(CI151+CJ156,0)","v":20},null,{"$f":"ROUNDUP(CJ151+CL156,0)","v":20},{"$f":"ROUNDUP(CL151+CM156,0)","v":20},{"$f":"ROUNDUP(CM151+CN156,0)","v":21},{"$f":"ROUNDUP(CN151+CO156,0)","v":21},{"$f":"ROUNDUP(CO151+CP156,0)","v":21},{"$f":"ROUNDUP(CP151+CQ156,0)","v":22},{"$f":"ROUNDUP(CQ151+CR156,0)","v":22},{"$f":"ROUNDUP(CR151+CS156,0)","v":22},{"$f":"ROUNDUP(CS151+CT156,0)","v":23},{"$f":"ROUNDUP(CT151+CU156,0)","v":23},{"$f":"ROUNDUP(CU151+CV156,0)","v":23},{"$f":"ROUNDUP(CV151+CW156,0)","v":24},null,{"$f":"ROUNDUP(CW151+CY156,0)","v":24},{"$f":"ROUNDUP(CY151+CZ156,0)","v":24},{"$f":"ROUNDUP(CZ151+DA156,0)","v":25},{"$f":"ROUNDUP(DA151+DB156,0)","v":25},{"$f":"ROUNDUP(DB151+DC156,0)","v":25},{"$f":"ROUNDUP(DC151+DD156,0)","v":26},{"$f":"ROUNDUP(DD151+DE156,0)","v":26},{"$f":"ROUNDUP(DE151+DF156,0)","v":26},{"$f":"ROUNDUP(DF151+DG156,0)","v":27},{"$f":"ROUNDUP(DG151+DH156,0)","v":27},{"$f":"ROUNDUP(DH151+DI156,0)","v":27},{"$f":"ROUNDUP(DI151+DJ156,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":151}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F131,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":152}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y151<=$J132,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL151<=$J132,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY151<=$J132,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL151<=$J132,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY151<=$J132,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL151<=$J132,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY151<=$J132,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":153}]
[2,null,null,null,null,{"$f":"ADDRESS($DT150,AJ$5+25-(12/$G148),4)&\":\"&ADDRESS($DT150,AJ$5+24,4)","v":"AH150:AJ150"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y151=X151,0,IF(Y151=$I130,1,0))","v":0},{"$f":"IF(Z151=Y151,0,IF(Z151=$I130,1,0))","v":0},{"$f":"IF(AA151=Z151,0,IF(AA151=$I130,1,0))","v":0},{"$f":"IF(AB151=AA151,0,IF(AB151=$I130,1,0))","v":0},{"$f":"IF(AC151=AB151,0,IF(AC151=$I130,1,0))","v":0},{"$f":"IF(AD151=AC151,0,IF(AD151=$I130,1,0))","v":0},{"$f":"IF(AE151=AD151,0,IF(AE151=$I130,1,0))","v":0},{"$f":"IF(AF151=AE151,0,IF(AF151=$I130,1,0))","v":0},{"$f":"IF(AG151=AF151,0,IF(AG151=$I130,1,0))","v":0},{"$f":"IF(AH151=AG151,0,IF(AH151=$I130,1,0))","v":0},{"$f":"IF(AI151=AH151,0,IF(AI151=$I130,1,0))","v":0},{"$f":"IF(AJ151=AI151,0,IF(AJ151=$I130,1,0))","v":0},null,{"$f":"IF(AL151=AJ151,0,IF(AL151=$I130,1,0))","v":0},{"$f":"IF(AM151=AL151,0,IF(AM151=$I130,1,0))","v":0},{"$f":"IF(AN151=AM151,0,IF(AN151=$I130,1,0))","v":0},{"$f":"IF(AO151=AN151,0,IF(AO151=$I130,1,0))","v":0},{"$f":"IF(AP151=AO151,0,IF(AP151=$I130,1,0))","v":0},{"$f":"IF(AQ151=AP151,0,IF(AQ151=$I130,1,0))","v":0},{"$f":"IF(AR151=AQ151,0,IF(AR151=$I130,1,0))","v":0},{"$f":"IF(AS151=AR151,0,IF(AS151=$I130,1,0))","v":0},{"$f":"IF(AT151=AS151,0,IF(AT151=$I130,1,0))","v":0},{"$f":"IF(AU151=AT151,0,IF(AU151=$I130,1,0))","v":0},{"$f":"IF(AV151=AU151,0,IF(AV151=$I130,1,0))","v":0},{"$f":"IF(AW151=AV151,0,IF(AW151=$I130,1,0))","v":0},null,{"$f":"IF(AY151=AW151,0,IF(AY151=$I130,1,0))","v":0},{"$f":"IF(AZ151=AY151,0,IF(AZ151=$I130,1,0))","v":0},{"$f":"IF(BA151=AZ151,0,IF(BA151=$I130,1,0))","v":0},{"$f":"IF(BB151=BA151,0,IF(BB151=$I130,1,0))","v":0},{"$f":"IF(BC151=BB151,0,IF(BC151=$I130,1,0))","v":0},{"$f":"IF(BD151=BC151,0,IF(BD151=$I130,1,0))","v":0},{"$f":"IF(BE151=BD151,0,IF(BE151=$I130,1,0))","v":0},{"$f":"IF(BF151=BE151,0,IF(BF151=$I130,1,0))","v":0},{"$f":"IF(BG151=BF151,0,IF(BG151=$I130,1,0))","v":0},{"$f":"IF(BH151=BG151,0,IF(BH151=$I130,1,0))","v":0},{"$f":"IF(BI151=BH151,0,IF(BI151=$I130,1,0))","v":0},{"$f":"IF(BJ151=BI151,0,IF(BJ151=$I130,1,0))","v":0},null,{"$f":"IF(BL151=BJ151,0,IF(BL151=$I130,1,0))","v":0},{"$f":"IF(BM151=BL151,0,IF(BM151=$I130,1,0))","v":0},{"$f":"IF(BN151=BM151,0,IF(BN151=$I130,1,0))","v":0},{"$f":"IF(BO151=BN151,0,IF(BO151=$I130,1,0))","v":0},{"$f":"IF(BP151=BO151,0,IF(BP151=$I130,1,0))","v":0},{"$f":"IF(BQ151=BP151,0,IF(BQ151=$I130,1,0))","v":0},{"$f":"IF(BR151=BQ151,0,IF(BR151=$I130,1,0))","v":0},{"$f":"IF(BS151=BR151,0,IF(BS151=$I130,1,0))","v":0},{"$f":"IF(BT151=BS151,0,IF(BT151=$I130,1,0))","v":0},{"$f":"IF(BU151=BT151,0,IF(BU151=$I130,1,0))","v":0},{"$f":"IF(BV151=BU151,0,IF(BV151=$I130,1,0))","v":0},{"$f":"IF(BW151=BV151,0,IF(BW151=$I130,1,0))","v":0},null,{"$f":"IF(BY151=BW151,0,IF(BY151=$I130,1,0))","v":0},{"$f":"IF(BZ151=BY151,0,IF(BZ151=$I130,1,0))","v":0},{"$f":"IF(CA151=BZ151,0,IF(CA151=$I130,1,0))","v":0},{"$f":"IF(CB151=CA151,0,IF(CB151=$I130,1,0))","v":0},{"$f":"IF(CC151=CB151,0,IF(CC151=$I130,1,0))","v":0},{"$f":"IF(CD151=CC151,0,IF(CD151=$I130,1,0))","v":0},{"$f":"IF(CE151=CD151,0,IF(CE151=$I130,1,0))","v":0},{"$f":"IF(CF151=CE151,0,IF(CF151=$I130,1,0))","v":0},{"$f":"IF(CG151=CF151,0,IF(CG151=$I130,1,0))","v":0},{"$f":"IF(CH151=CG151,0,IF(CH151=$I130,1,0))","v":0},{"$f":"IF(CI151=CH151,0,IF(CI151=$I130,1,0))","v":0},{"$f":"IF(CJ151=CI151,0,IF(CJ151=$I130,1,0))","v":0},null,{"$f":"IF(CL151=CJ151,0,IF(CL151=$I130,1,0))","v":0},{"$f":"IF(CM151=CL151,0,IF(CM151=$I130,1,0))","v":0},{"$f":"IF(CN151=CM151,0,IF(CN151=$I130,1,0))","v":0},{"$f":"IF(CO151=CN151,0,IF(CO151=$I130,1,0))","v":0},{"$f":"IF(CP151=CO151,0,IF(CP151=$I130,1,0))","v":0},{"$f":"IF(CQ151=CP151,0,IF(CQ151=$I130,1,0))","v":0},{"$f":"IF(CR151=CQ151,0,IF(CR151=$I130,1,0))","v":0},{"$f":"IF(CS151=CR151,0,IF(CS151=$I130,1,0))","v":0},{"$f":"IF(CT151=CS151,0,IF(CT151=$I130,1,0))","v":0},{"$f":"IF(CU151=CT151,0,IF(CU151=$I130,1,0))","v":0},{"$f":"IF(CV151=CU151,0,IF(CV151=$I130,1,0))","v":0},{"$f":"IF(CW151=CV151,0,IF(CW151=$I130,1,0))","v":0},null,{"$f":"IF(CY151=CW151,0,IF(CY151=$I130,1,0))","v":0},{"$f":"IF(CZ151=CY151,0,IF(CZ151=$I130,1,0))","v":0},{"$f":"IF(DA151=CZ151,0,IF(DA151=$I130,1,0))","v":0},{"$f":"IF(DB151=DA151,0,IF(DB151=$I130,1,0))","v":0},{"$f":"IF(DC151=DB151,0,IF(DC151=$I130,1,0))","v":0},{"$f":"IF(DD151=DC151,0,IF(DD151=$I130,1,0))","v":0},{"$f":"IF(DE151=DD151,0,IF(DE151=$I130,1,0))","v":0},{"$f":"IF(DF151=DE151,0,IF(DF151=$I130,1,0))","v":0},{"$f":"IF(DG151=DF151,0,IF(DG151=$I130,1,0))","v":0},{"$f":"IF(DH151=DG151,0,IF(DH151=$I130,1,0))","v":0},{"$f":"IF(DI151=DH151,0,IF(DI151=$I130,1,0))","v":0},{"$f":"IF(DJ151=DI151,0,IF(DJ151=$I130,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":154}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H130,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":155}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT150,Y$5+25-(12/$G148),4)&\":\"&ADDRESS($DT150,Y$5+24,4)))/(12/$G148)*Y152","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT150,AL$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,AL$3+24,4)))/(12/$G148)*AL152","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT150,AN$5+25-(12/$G148),4)&\":\"&ADDRESS($DT150,AN$5+24,4)))/(12/$G148)*AN152","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT150,AY$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,AY$3+24,4)))/(12/$G148)*AY152","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT150,AZ$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,AZ$3+24,4)))/(12/$G148)*AZ152","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT150,BA$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,BA$3+24,4)))/(12/$G148)*BA152","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT150,BL$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,BL$3+24,4)))/(12/$G148)*BL152","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT150,BM$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,BM$3+24,4)))/(12/$G148)*BM152","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT150,BN$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,BN$3+24,4)))/(12/$G148)*BN152","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT150,BY$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,BY$3+24,4)))/(12/$G148)*BY152","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT150,BZ$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,BZ$3+24,4)))/(12/$G148)*BZ152","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT150,CA$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,CA$3+24,4)))/(12/$G148)*CA152","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT150,CL$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,CL$3+24,4)))/(12/$G148)*CL152","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT150,CM$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,CM$3+24,4)))/(12/$G148)*CM152","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT150,CN$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,CN$3+24,4)))/(12/$G148)*CN152","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT150,CY$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,CY$3+24,4)))/(12/$G148)*CY152","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT150,CZ$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,CZ$3+24,4)))/(12/$G148)*CZ152","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT150,DA$3+25-(12/$G148),4)&\":\"&ADDRESS($DT150,DA$3+24,4)))/(12/$G148)*DA152","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":156}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y156","v":0},{"$f":"IF(SUM($Y157:Y157)>1,ROUNDUP(Z156,0),Z156)","v":0},{"$f":"IF(SUM($Y157:Z157)>1,ROUNDUP(AA156,0),AA156)","v":1},{"$f":"IF(SUM($Y157:AA157)>1,ROUNDUP(AB156,0),AB156)","v":0},{"$f":"IF(SUM($Y157:AB157)>1,ROUNDUP(AC156,0),AC156)","v":0},{"$f":"IF(SUM($Y157:AC157)>1,ROUNDUP(AD156,0),AD156)","v":1},{"$f":"IF(SUM($Y157:AD157)>1,ROUNDUP(AE156,0),AE156)","v":0},{"$f":"IF(SUM($Y157:AE157)>1,ROUNDUP(AF156,0),AF156)","v":0},{"$f":"IF(SUM($Y157:AF157)>1,ROUNDUP(AG156,0),AG156)","v":1},{"$f":"IF(SUM($Y157:AG157)>1,ROUNDUP(AH156,0),AH156)","v":0},{"$f":"IF(SUM($Y157:AH157)>1,ROUNDUP(AI156,0),AI156)","v":0},{"$f":"IF(SUM($Y157:AI157)>1,ROUNDUP(AJ156,0),AJ156)","v":1},null,{"$f":"IF(SUM($Y157:AK157)>1,ROUNDUP(AL156,0),AL156)","v":0},{"$f":"IF(SUM($Y157:AL157)>1,ROUNDUP(AM156,0),AM156)","v":0},{"$f":"IF(SUM($Y157:AM157)>1,ROUNDUP(AN156,0),AN156)","v":1},{"$f":"IF(SUM($Y157:AN157)>1,ROUNDUP(AO156,0),AO156)","v":0},{"$f":"IF(SUM($Y157:AO157)>1,ROUNDUP(AP156,0),AP156)","v":0},{"$f":"IF(SUM($Y157:AP157)>1,ROUNDUP(AQ156,0),AQ156)","v":1},{"$f":"IF(SUM($Y157:AQ157)>1,ROUNDUP(AR156,0),AR156)","v":0},{"$f":"IF(SUM($Y157:AR157)>1,ROUNDUP(AS156,0),AS156)","v":0},{"$f":"IF(SUM($Y157:AS157)>1,ROUNDUP(AT156,0),AT156)","v":1},{"$f":"IF(SUM($Y157:AT157)>1,ROUNDUP(AU156,0),AU156)","v":0},{"$f":"IF(SUM($Y157:AU157)>1,ROUNDUP(AV156,0),AV156)","v":0},{"$f":"IF(SUM($Y157:AV157)>1,ROUNDUP(AW156,0),AW156)","v":1},null,{"$f":"IF(SUM($Y157:AX157)>1,ROUNDUP(AY156,0),AY156)","v":0},{"$f":"IF(SUM($Y157:AY157)>1,ROUNDUP(AZ156,0),AZ156)","v":0},{"$f":"IF(SUM($Y157:AZ157)>1,ROUNDUP(BA156,0),BA156)","v":1},{"$f":"IF(SUM($Y157:BA157)>1,ROUNDUP(BB156,0),BB156)","v":0},{"$f":"IF(SUM($Y157:BB157)>1,ROUNDUP(BC156,0),BC156)","v":0},{"$f":"IF(SUM($Y157:BC157)>1,ROUNDUP(BD156,0),BD156)","v":1},{"$f":"IF(SUM($Y157:BD157)>1,ROUNDUP(BE156,0),BE156)","v":0},{"$f":"IF(SUM($Y157:BE157)>1,ROUNDUP(BF156,0),BF156)","v":0},{"$f":"IF(SUM($Y157:BF157)>1,ROUNDUP(BG156,0),BG156)","v":1},{"$f":"IF(SUM($Y157:BG157)>1,ROUNDUP(BH156,0),BH156)","v":0},{"$f":"IF(SUM($Y157:BH157)>1,ROUNDUP(BI156,0),BI156)","v":0},{"$f":"IF(SUM($Y157:BI157)>1,ROUNDUP(BJ156,0),BJ156)","v":1},null,{"$f":"IF(SUM($Y157:BK157)>1,ROUNDUP(BL156,0),BL156)","v":0},{"$f":"IF(SUM($Y157:BL157)>1,ROUNDUP(BM156,0),BM156)","v":0},{"$f":"IF(SUM($Y157:BM157)>1,ROUNDUP(BN156,0),BN156)","v":1},{"$f":"IF(SUM($Y157:BN157)>1,ROUNDUP(BO156,0),BO156)","v":0},{"$f":"IF(SUM($Y157:BO157)>1,ROUNDUP(BP156,0),BP156)","v":0},{"$f":"IF(SUM($Y157:BP157)>1,ROUNDUP(BQ156,0),BQ156)","v":1},{"$f":"IF(SUM($Y157:BQ157)>1,ROUNDUP(BR156,0),BR156)","v":0},{"$f":"IF(SUM($Y157:BR157)>1,ROUNDUP(BS156,0),BS156)","v":0},{"$f":"IF(SUM($Y157:BS157)>1,ROUNDUP(BT156,0),BT156)","v":1},{"$f":"IF(SUM($Y157:BT157)>1,ROUNDUP(BU156,0),BU156)","v":0},{"$f":"IF(SUM($Y157:BU157)>1,ROUNDUP(BV156,0),BV156)","v":0},{"$f":"IF(SUM($Y157:BV157)>1,ROUNDUP(BW156,0),BW156)","v":1},null,{"$f":"IF(SUM($Y157:BX157)>1,ROUNDUP(BY156,0),BY156)","v":0},{"$f":"IF(SUM($Y157:BY157)>1,ROUNDUP(BZ156,0),BZ156)","v":0},{"$f":"IF(SUM($Y157:BZ157)>1,ROUNDUP(CA156,0),CA156)","v":1},{"$f":"IF(SUM($Y157:CA157)>1,ROUNDUP(CB156,0),CB156)","v":0},{"$f":"IF(SUM($Y157:CB157)>1,ROUNDUP(CC156,0),CC156)","v":0},{"$f":"IF(SUM($Y157:CC157)>1,ROUNDUP(CD156,0),CD156)","v":1},{"$f":"IF(SUM($Y157:CD157)>1,ROUNDUP(CE156,0),CE156)","v":0},{"$f":"IF(SUM($Y157:CE157)>1,ROUNDUP(CF156,0),CF156)","v":0},{"$f":"IF(SUM($Y157:CF157)>1,ROUNDUP(CG156,0),CG156)","v":1},{"$f":"IF(SUM($Y157:CG157)>1,ROUNDUP(CH156,0),CH156)","v":0},{"$f":"IF(SUM($Y157:CH157)>1,ROUNDUP(CI156,0),CI156)","v":0},{"$f":"IF(SUM($Y157:CI157)>1,ROUNDUP(CJ156,0),CJ156)","v":1},null,{"$f":"IF(SUM($Y157:CK157)>1,ROUNDUP(CL156,0),CL156)","v":0},{"$f":"IF(SUM($Y157:CL157)>1,ROUNDUP(CM156,0),CM156)","v":0},{"$f":"IF(SUM($Y157:CM157)>1,ROUNDUP(CN156,0),CN156)","v":1},{"$f":"IF(SUM($Y157:CN157)>1,ROUNDUP(CO156,0),CO156)","v":0},{"$f":"IF(SUM($Y157:CO157)>1,ROUNDUP(CP156,0),CP156)","v":0},{"$f":"IF(SUM($Y157:CP157)>1,ROUNDUP(CQ156,0),CQ156)","v":1},{"$f":"IF(SUM($Y157:CQ157)>1,ROUNDUP(CR156,0),CR156)","v":0},{"$f":"IF(SUM($Y157:CR157)>1,ROUNDUP(CS156,0),CS156)","v":0},{"$f":"IF(SUM($Y157:CS157)>1,ROUNDUP(CT156,0),CT156)","v":1},{"$f":"IF(SUM($Y157:CT157)>1,ROUNDUP(CU156,0),CU156)","v":0},{"$f":"IF(SUM($Y157:CU157)>1,ROUNDUP(CV156,0),CV156)","v":0},{"$f":"IF(SUM($Y157:CV157)>1,ROUNDUP(CW156,0),CW156)","v":1},null,{"$f":"IF(SUM($Y157:CX157)>1,ROUNDUP(CY156,0),CY156)","v":0},{"$f":"IF(SUM($Y157:CY157)>1,ROUNDUP(CZ156,0),CZ156)","v":0},{"$f":"IF(SUM($Y157:CZ157)>1,ROUNDUP(DA156,0),DA156)","v":1},{"$f":"IF(SUM($Y157:DA157)>1,ROUNDUP(DB156,0),DB156)","v":0},{"$f":"IF(SUM($Y157:DB157)>1,ROUNDUP(DC156,0),DC156)","v":0},{"$f":"IF(SUM($Y157:DC157)>1,ROUNDUP(DD156,0),DD156)","v":1},{"$f":"IF(SUM($Y157:DD157)>1,ROUNDUP(DE156,0),DE156)","v":0},{"$f":"IF(SUM($Y157:DE157)>1,ROUNDUP(DF156,0),DF156)","v":0},{"$f":"IF(SUM($Y157:DF157)>1,ROUNDUP(DG156,0),DG156)","v":1},{"$f":"IF(SUM($Y157:DG157)>1,ROUNDUP(DH156,0),DH156)","v":0},{"$f":"IF(SUM($Y157:DH157)>1,ROUNDUP(DI156,0),DI156)","v":0},{"$f":"IF(SUM($Y157:DI157)>1,ROUNDUP(DJ156,0),DJ156)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":157}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X134<1,0,PMT(Y147/$G148,$I130-X151,X134)*Y156)","v":0},{"$f":"IF(Y134<1,0,PMT(Z147/$G148,$I130-Y151,Y134)*Z156)","v":0},{"$f":"IF(Z134<1,0,PMT(AA147/$G148,$I130-Z151,Z134)*AA156)","v":0},{"$f":"IF(AA134<1,0,PMT(AB147/$G148,$I130-AA151,AA134)*AB156)","v":0},{"$f":"IF(AB134<1,0,PMT(AC147/$G148,$I130-AB151,AB134)*AC156)","v":0},{"$f":"IF(AC134<1,0,PMT(AD147/$G148,$I130-AC151,AC134)*AD156)","v":0},{"$f":"IF(AD134<1,0,PMT(AE147/$G148,$I130-AD151,AD134)*AE156)","v":0},{"$f":"IF(AE134<1,0,PMT(AF147/$G148,$I130-AE151,AE134)*AF156)","v":0},{"$f":"IF(AF134<1,0,PMT(AG147/$G148,$I130-AF151,AF134)*AG156)","v":0},{"$f":"IF(AG134<1,0,PMT(AH147/$G148,$I130-AG151,AG134)*AH156)","v":0},{"$f":"IF(AH134<1,0,PMT(AI147/$G148,$I130-AH151,AH134)*AI156)","v":0},{"$f":"IF(AI134<1,0,PMT(AJ147/$G148,$I130-AI151,AI134)*AJ156)","v":0},null,{"$f":"IF(AJ134<1,0,PMT(AL147/$G148,$I130-AJ151,AJ134)*AL156)","v":0},{"$f":"IF(AL134<1,0,PMT(AM147/$G148,$I130-AL151,AL134)*AM156)","v":0},{"$f":"IF(AM134<1,0,PMT(AN147/$G148,$I130-AM151,AM134)*AN156)","v":0},{"$f":"IF(AN134<1,0,PMT(AO147/$G148,$I130-AN151,AN134)*AO156)","v":0},{"$f":"IF(AO134<1,0,PMT(AP147/$G148,$I130-AO151,AO134)*AP156)","v":0},{"$f":"IF(AP134<1,0,PMT(AQ147/$G148,$I130-AP151,AP134)*AQ156)","v":0},{"$f":"IF(AQ134<1,0,PMT(AR147/$G148,$I130-AQ151,AQ134)*AR156)","v":0},{"$f":"IF(AR134<1,0,PMT(AS147/$G148,$I130-AR151,AR134)*AS156)","v":0},{"$f":"IF(AS134<1,0,PMT(AT147/$G148,$I130-AS151,AS134)*AT156)","v":0},{"$f":"IF(AT134<1,0,PMT(AU147/$G148,$I130-AT151,AT134)*AU156)","v":0},{"$f":"IF(AU134<1,0,PMT(AV147/$G148,$I130-AU151,AU134)*AV156)","v":0},{"$f":"IF(AV134<1,0,PMT(AW147/$G148,$I130-AV151,AV134)*AW156)","v":0},null,{"$f":"IF(AW134<1,0,PMT(AY147/$G148,$I130-AW151,AW134)*AY156)","v":0},{"$f":"IF(AY134<1,0,PMT(AZ147/$G148,$I130-AY151,AY134)*AZ156)","v":0},{"$f":"IF(AZ134<1,0,PMT(BA147/$G148,$I130-AZ151,AZ134)*BA156)","v":0},{"$f":"IF(BA134<1,0,PMT(BB147/$G148,$I130-BA151,BA134)*BB156)","v":0},{"$f":"IF(BB134<1,0,PMT(BC147/$G148,$I130-BB151,BB134)*BC156)","v":0},{"$f":"IF(BC134<1,0,PMT(BD147/$G148,$I130-BC151,BC134)*BD156)","v":0},{"$f":"IF(BD134<1,0,PMT(BE147/$G148,$I130-BD151,BD134)*BE156)","v":0},{"$f":"IF(BE134<1,0,PMT(BF147/$G148,$I130-BE151,BE134)*BF156)","v":0},{"$f":"IF(BF134<1,0,PMT(BG147/$G148,$I130-BF151,BF134)*BG156)","v":0},{"$f":"IF(BG134<1,0,PMT(BH147/$G148,$I130-BG151,BG134)*BH156)","v":0},{"$f":"IF(BH134<1,0,PMT(BI147/$G148,$I130-BH151,BH134)*BI156)","v":0},{"$f":"IF(BI134<1,0,PMT(BJ147/$G148,$I130-BI151,BI134)*BJ156)","v":0},null,{"$f":"IF(BJ134<1,0,PMT(BL147/$G148,$I130-BJ151,BJ134)*BL156)","v":0},{"$f":"IF(BL134<1,0,PMT(BM147/$G148,$I130-BL151,BL134)*BM156)","v":0},{"$f":"IF(BM134<1,0,PMT(BN147/$G148,$I130-BM151,BM134)*BN156)","v":0},{"$f":"IF(BN134<1,0,PMT(BO147/$G148,$I130-BN151,BN134)*BO156)","v":0},{"$f":"IF(BO134<1,0,PMT(BP147/$G148,$I130-BO151,BO134)*BP156)","v":0},{"$f":"IF(BP134<1,0,PMT(BQ147/$G148,$I130-BP151,BP134)*BQ156)","v":0},{"$f":"IF(BQ134<1,0,PMT(BR147/$G148,$I130-BQ151,BQ134)*BR156)","v":0},{"$f":"IF(BR134<1,0,PMT(BS147/$G148,$I130-BR151,BR134)*BS156)","v":0},{"$f":"IF(BS134<1,0,PMT(BT147/$G148,$I130-BS151,BS134)*BT156)","v":0},{"$f":"IF(BT134<1,0,PMT(BU147/$G148,$I130-BT151,BT134)*BU156)","v":0},{"$f":"IF(BU134<1,0,PMT(BV147/$G148,$I130-BU151,BU134)*BV156)","v":0},{"$f":"IF(BV134<1,0,PMT(BW147/$G148,$I130-BV151,BV134)*BW156)","v":0},null,{"$f":"IF(BW134<1,0,PMT(BY147/$G148,$I130-BW151,BW134)*BY156)","v":0},{"$f":"IF(BY134<1,0,PMT(BZ147/$G148,$I130-BY151,BY134)*BZ156)","v":0},{"$f":"IF(BZ134<1,0,PMT(CA147/$G148,$I130-BZ151,BZ134)*CA156)","v":0},{"$f":"IF(CA134<1,0,PMT(CB147/$G148,$I130-CA151,CA134)*CB156)","v":0},{"$f":"IF(CB134<1,0,PMT(CC147/$G148,$I130-CB151,CB134)*CC156)","v":0},{"$f":"IF(CC134<1,0,PMT(CD147/$G148,$I130-CC151,CC134)*CD156)","v":0},{"$f":"IF(CD134<1,0,PMT(CE147/$G148,$I130-CD151,CD134)*CE156)","v":0},{"$f":"IF(CE134<1,0,PMT(CF147/$G148,$I130-CE151,CE134)*CF156)","v":0},{"$f":"IF(CF134<1,0,PMT(CG147/$G148,$I130-CF151,CF134)*CG156)","v":0},{"$f":"IF(CG134<1,0,PMT(CH147/$G148,$I130-CG151,CG134)*CH156)","v":0},{"$f":"IF(CH134<1,0,PMT(CI147/$G148,$I130-CH151,CH134)*CI156)","v":0},{"$f":"IF(CI134<1,0,PMT(CJ147/$G148,$I130-CI151,CI134)*CJ156)","v":0},null,{"$f":"IF(CJ134<1,0,PMT(CL147/$G148,$I130-CJ151,CJ134)*CL156)","v":0},{"$f":"IF(CL134<1,0,PMT(CM147/$G148,$I130-CL151,CL134)*CM156)","v":0},{"$f":"IF(CM134<1,0,PMT(CN147/$G148,$I130-CM151,CM134)*CN156)","v":0},{"$f":"IF(CN134<1,0,PMT(CO147/$G148,$I130-CN151,CN134)*CO156)","v":0},{"$f":"IF(CO134<1,0,PMT(CP147/$G148,$I130-CO151,CO134)*CP156)","v":0},{"$f":"IF(CP134<1,0,PMT(CQ147/$G148,$I130-CP151,CP134)*CQ156)","v":0},{"$f":"IF(CQ134<1,0,PMT(CR147/$G148,$I130-CQ151,CQ134)*CR156)","v":0},{"$f":"IF(CR134<1,0,PMT(CS147/$G148,$I130-CR151,CR134)*CS156)","v":0},{"$f":"IF(CS134<1,0,PMT(CT147/$G148,$I130-CS151,CS134)*CT156)","v":0},{"$f":"IF(CT134<1,0,PMT(CU147/$G148,$I130-CT151,CT134)*CU156)","v":0},{"$f":"IF(CU134<1,0,PMT(CV147/$G148,$I130-CU151,CU134)*CV156)","v":0},{"$f":"IF(CV134<1,0,PMT(CW147/$G148,$I130-CV151,CV134)*CW156)","v":0},null,{"$f":"IF(CW134<1,0,PMT(CY147/$G148,$I130-CW151,CW134)*CY156)","v":0},{"$f":"IF(CY134<1,0,PMT(CZ147/$G148,$I130-CY151,CY134)*CZ156)","v":0},{"$f":"IF(CZ134<1,0,PMT(DA147/$G148,$I130-CZ151,CZ134)*DA156)","v":0},{"$f":"IF(DA134<1,0,PMT(DB147/$G148,$I130-DA151,DA134)*DB156)","v":0},{"$f":"IF(DB134<1,0,PMT(DC147/$G148,$I130-DB151,DB134)*DC156)","v":0},{"$f":"IF(DC134<1,0,PMT(DD147/$G148,$I130-DC151,DC134)*DD156)","v":0},{"$f":"IF(DD134<1,0,PMT(DE147/$G148,$I130-DD151,DD134)*DE156)","v":0},{"$f":"IF(DE134<1,0,PMT(DF147/$G148,$I130-DE151,DE134)*DF156)","v":0},{"$f":"IF(DF134<1,0,PMT(DG147/$G148,$I130-DF151,DF134)*DG156)","v":0},{"$f":"IF(DG134<1,0,PMT(DH147/$G148,$I130-DG151,DG134)*DH156)","v":0},{"$f":"IF(DH134<1,0,PMT(DI147/$G148,$I130-DH151,DH134)*DI156)","v":0},{"$f":"IF(DI134<1,0,PMT(DJ147/$G148,$I130-DI151,DI134)*DJ156)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":158}]
[{"$f":"IF(J159=0,1,0)","v":1},{"$f":"\"A\"&C159","v":"A6"},{"$f":"+C130+1","v":6},null,{"$f":"\"Lån \"&C159","v":"Lån 6"},"Realkreditlån","Fast","DKK",120,0,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y176:AJ176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL176:AW176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY176:BJ176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL176:BW176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY176:CJ176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL176:CW176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY176:DJ176)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":159}]
[{"$f":"A159","v":1},{"$f":"\"B\"&C159","v":"B6"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y178=1,X163*-Y176/$G177*SUM(Y185:AJ185),X163*-Y176/$G177*Y185)","v":0},{"$f":"IF(Z178=1,Y163*-Z176/$G177*SUM(Z185:AL185),Y163*-Z176/$G177*Z185)","v":0},{"$f":"IF(AA178=1,Z163*-AA176/$G177*SUM(AA185:AM185),Z163*-AA176/$G177*AA185)","v":0},{"$f":"IF(AB178=1,AA163*-AB176/$G177*SUM(AB185:AN185),AA163*-AB176/$G177*AB185)","v":0},{"$f":"IF(AC178=1,AB163*-AC176/$G177*SUM(AC185:AO185),AB163*-AC176/$G177*AC185)","v":0},{"$f":"IF(AD178=1,AC163*-AD176/$G177*SUM(AD185:AP185),AC163*-AD176/$G177*AD185)","v":0},{"$f":"IF(AE178=1,AD163*-AE176/$G177*SUM(AE185:AQ185),AD163*-AE176/$G177*AE185)","v":0},{"$f":"IF(AF178=1,AE163*-AF176/$G177*SUM(AF185:AR185),AE163*-AF176/$G177*AF185)","v":0},{"$f":"IF(AG178=1,AF163*-AG176/$G177*SUM(AG185:AS185),AF163*-AG176/$G177*AG185)","v":0},{"$f":"IF(AH178=1,AG163*-AH176/$G177*SUM(AH185:AT185),AG163*-AH176/$G177*AH185)","v":0},{"$f":"IF(AI178=1,AH163*-AI176/$G177*SUM(AI185:AU185),AH163*-AI176/$G177*AI185)","v":0},{"$f":"IF(AJ178=1,AI163*-AJ176/$G177*SUM(AJ185:AV185),AI163*-AJ176/$G177*AJ185)","v":0},{"$f":"SUM(Y160:AJ160)","v":0},{"$f":"IF(AL178=1,AJ163*-AL176/$G177*SUM(AL185:AW185),AJ163*-AL176/$G177*AL185)","v":0},{"$f":"IF(AM178=1,AL163*-AM176/$G177*SUM(AM185:AZ185),AL163*-AM176/$G177*AM185)","v":0},{"$f":"IF(AN178=1,AM163*-AN176/$G177*SUM(AN185:BA185),AM163*-AN176/$G177*AN185)","v":0},{"$f":"IF(AO178=1,AN163*-AO176/$G177*SUM(AO185:BB185),AN163*-AO176/$G177*AO185)","v":0},{"$f":"IF(AP178=1,AO163*-AP176/$G177*SUM(AP185:BC185),AO163*-AP176/$G177*AP185)","v":0},{"$f":"IF(AQ178=1,AP163*-AQ176/$G177*SUM(AQ185:BD185),AP163*-AQ176/$G177*AQ185)","v":0},{"$f":"IF(AR178=1,AQ163*-AR176/$G177*SUM(AR185:BE185),AQ163*-AR176/$G177*AR185)","v":0},{"$f":"IF(AS178=1,AR163*-AS176/$G177*SUM(AS185:BF185),AR163*-AS176/$G177*AS185)","v":0},{"$f":"IF(AT178=1,AS163*-AT176/$G177*SUM(AT185:BG185),AS163*-AT176/$G177*AT185)","v":0},{"$f":"IF(AU178=1,AT163*-AU176/$G177*SUM(AU185:BH185),AT163*-AU176/$G177*AU185)","v":0},{"$f":"IF(AV178=1,AU163*-AV176/$G177*SUM(AV185:BI185),AU163*-AV176/$G177*AV185)","v":0},{"$f":"IF(AW178=1,AV163*-AW176/$G177*SUM(AW185:BJ185),AV163*-AW176/$G177*AW185)","v":0},{"$f":"SUM(AL160:AW160)","v":0},{"$f":"IF(AY178=1,AW163*-AY176/$G177*SUM(AY185:BJ185),AW163*-AY176/$G177*AY185)","v":0},{"$f":"IF(AZ178=1,AY163*-AZ176/$G177*SUM(AZ185:BM185),AY163*-AZ176/$G177*AZ185)","v":0},{"$f":"IF(BA178=1,AZ163*-BA176/$G177*SUM(BA185:BN185),AZ163*-BA176/$G177*BA185)","v":0},{"$f":"IF(BB178=1,BA163*-BB176/$G177*SUM(BB185:BO185),BA163*-BB176/$G177*BB185)","v":0},{"$f":"IF(BC178=1,BB163*-BC176/$G177*SUM(BC185:BP185),BB163*-BC176/$G177*BC185)","v":0},{"$f":"IF(BD178=1,BC163*-BD176/$G177*SUM(BD185:BQ185),BC163*-BD176/$G177*BD185)","v":0},{"$f":"IF(BE178=1,BD163*-BE176/$G177*SUM(BE185:BR185),BD163*-BE176/$G177*BE185)","v":0},{"$f":"IF(BF178=1,BE163*-BF176/$G177*SUM(BF185:BS185),BE163*-BF176/$G177*BF185)","v":0},{"$f":"IF(BG178=1,BF163*-BG176/$G177*SUM(BG185:BT185),BF163*-BG176/$G177*BG185)","v":0},{"$f":"IF(BH178=1,BG163*-BH176/$G177*SUM(BH185:BU185),BG163*-BH176/$G177*BH185)","v":0},{"$f":"IF(BI178=1,BH163*-BI176/$G177*SUM(BI185:BV185),BH163*-BI176/$G177*BI185)","v":0},{"$f":"IF(BJ178=1,BI163*-BJ176/$G177*SUM(BJ185:BW185),BI163*-BJ176/$G177*BJ185)","v":0},{"$f":"SUM(AY160:BJ160)","v":0},{"$f":"IF(BL178=1,BJ163*-BL176/$G177*SUM(BL185:BW185),BJ163*-BL176/$G177*BL185)","v":0},{"$f":"IF(BM178=1,BL163*-BM176/$G177*SUM(BM185:BZ185),BL163*-BM176/$G177*BM185)","v":0},{"$f":"IF(BN178=1,BM163*-BN176/$G177*SUM(BN185:CA185),BM163*-BN176/$G177*BN185)","v":0},{"$f":"IF(BO178=1,BN163*-BO176/$G177*SUM(BO185:CB185),BN163*-BO176/$G177*BO185)","v":0},{"$f":"IF(BP178=1,BO163*-BP176/$G177*SUM(BP185:CC185),BO163*-BP176/$G177*BP185)","v":0},{"$f":"IF(BQ178=1,BP163*-BQ176/$G177*SUM(BQ185:CD185),BP163*-BQ176/$G177*BQ185)","v":0},{"$f":"IF(BR178=1,BQ163*-BR176/$G177*SUM(BR185:CE185),BQ163*-BR176/$G177*BR185)","v":0},{"$f":"IF(BS178=1,BR163*-BS176/$G177*SUM(BS185:CF185),BR163*-BS176/$G177*BS185)","v":0},{"$f":"IF(BT178=1,BS163*-BT176/$G177*SUM(BT185:CG185),BS163*-BT176/$G177*BT185)","v":0},{"$f":"IF(BU178=1,BT163*-BU176/$G177*SUM(BU185:CH185),BT163*-BU176/$G177*BU185)","v":0},{"$f":"IF(BV178=1,BU163*-BV176/$G177*SUM(BV185:CI185),BU163*-BV176/$G177*BV185)","v":0},{"$f":"IF(BW178=1,BV163*-BW176/$G177*SUM(BW185:CJ185),BV163*-BW176/$G177*BW185)","v":0},{"$f":"SUM(BL160:BW160)","v":0},{"$f":"IF(BY178=1,BW163*-BY176/$G177*SUM(BY185:CJ185),BW163*-BY176/$G177*BY185)","v":0},{"$f":"IF(BZ178=1,BY163*-BZ176/$G177*SUM(BZ185:CM185),BY163*-BZ176/$G177*BZ185)","v":0},{"$f":"IF(CA178=1,BZ163*-CA176/$G177*SUM(CA185:CN185),BZ163*-CA176/$G177*CA185)","v":0},{"$f":"IF(CB178=1,CA163*-CB176/$G177*SUM(CB185:CO185),CA163*-CB176/$G177*CB185)","v":0},{"$f":"IF(CC178=1,CB163*-CC176/$G177*SUM(CC185:CP185),CB163*-CC176/$G177*CC185)","v":0},{"$f":"IF(CD178=1,CC163*-CD176/$G177*SUM(CD185:CQ185),CC163*-CD176/$G177*CD185)","v":0},{"$f":"IF(CE178=1,CD163*-CE176/$G177*SUM(CE185:CR185),CD163*-CE176/$G177*CE185)","v":0},{"$f":"IF(CF178=1,CE163*-CF176/$G177*SUM(CF185:CS185),CE163*-CF176/$G177*CF185)","v":0},{"$f":"IF(CG178=1,CF163*-CG176/$G177*SUM(CG185:CT185),CF163*-CG176/$G177*CG185)","v":0},{"$f":"IF(CH178=1,CG163*-CH176/$G177*SUM(CH185:CU185),CG163*-CH176/$G177*CH185)","v":0},{"$f":"IF(CI178=1,CH163*-CI176/$G177*SUM(CI185:CV185),CH163*-CI176/$G177*CI185)","v":0},{"$f":"IF(CJ178=1,CI163*-CJ176/$G177*SUM(CJ185:CW185),CI163*-CJ176/$G177*CJ185)","v":0},{"$f":"SUM(BY160:CJ160)","v":0},{"$f":"IF(CL178=1,CJ163*-CL176/$G177*SUM(CL185:CW185),CJ163*-CL176/$G177*CL185)","v":0},{"$f":"IF(CM178=1,CL163*-CM176/$G177*SUM(CM185:CZ185),CL163*-CM176/$G177*CM185)","v":0},{"$f":"IF(CN178=1,CM163*-CN176/$G177*SUM(CN185:DA185),CM163*-CN176/$G177*CN185)","v":0},{"$f":"IF(CO178=1,CN163*-CO176/$G177*SUM(CO185:DB185),CN163*-CO176/$G177*CO185)","v":0},{"$f":"IF(CP178=1,CO163*-CP176/$G177*SUM(CP185:DC185),CO163*-CP176/$G177*CP185)","v":0},{"$f":"IF(CQ178=1,CP163*-CQ176/$G177*SUM(CQ185:DD185),CP163*-CQ176/$G177*CQ185)","v":0},{"$f":"IF(CR178=1,CQ163*-CR176/$G177*SUM(CR185:DE185),CQ163*-CR176/$G177*CR185)","v":0},{"$f":"IF(CS178=1,CR163*-CS176/$G177*SUM(CS185:DF185),CR163*-CS176/$G177*CS185)","v":0},{"$f":"IF(CT178=1,CS163*-CT176/$G177*SUM(CT185:DG185),CS163*-CT176/$G177*CT185)","v":0},{"$f":"IF(CU178=1,CT163*-CU176/$G177*SUM(CU185:DH185),CT163*-CU176/$G177*CU185)","v":0},{"$f":"IF(CV178=1,CU163*-CV176/$G177*SUM(CV185:DI185),CU163*-CV176/$G177*CV185)","v":0},{"$f":"IF(CW178=1,CV163*-CW176/$G177*SUM(CW185:DJ185),CV163*-CW176/$G177*CW185)","v":0},{"$f":"SUM(CL160:CW160)","v":0},{"$f":"IF(CY178=1,CW163*-CY176/$G177*SUM(CY185:DJ185),CW163*-CY176/$G177*CY185)","v":0},{"$f":"IF(CZ178=1,CY163*-CZ176/$G177*SUM(CZ185:DM185),CY163*-CZ176/$G177*CZ185)","v":0},{"$f":"IF(DA178=1,CZ163*-DA176/$G177*SUM(DA185:DN185),CZ163*-DA176/$G177*DA185)","v":0},{"$f":"IF(DB178=1,DA163*-DB176/$G177*SUM(DB185:DO185),DA163*-DB176/$G177*DB185)","v":0},{"$f":"IF(DC178=1,DB163*-DC176/$G177*SUM(DC185:DP185),DB163*-DC176/$G177*DC185)","v":0},{"$f":"IF(DD178=1,DC163*-DD176/$G177*SUM(DD185:DQ185),DC163*-DD176/$G177*DD185)","v":0},{"$f":"IF(DE178=1,DD163*-DE176/$G177*SUM(DE185:DR185),DD163*-DE176/$G177*DE185)","v":0},{"$f":"IF(DF178=1,DE163*-DF176/$G177*SUM(DF185:DS185),DE163*-DF176/$G177*DF185)","v":0},{"$f":"IF(DG178=1,DF163*-DG176/$G177*SUM(DG185:DT185),DF163*-DG176/$G177*DG185)","v":0},{"$f":"IF(DH178=1,DG163*-DH176/$G177*SUM(DH185:DU185),DG163*-DH176/$G177*DH185)","v":0},{"$f":"IF(DI178=1,DH163*-DI176/$G177*SUM(DI185:DU185),DH163*-DI176/$G177*DI185)","v":0},{"$f":"IF(DJ178=1,DI163*-DJ176/$G177*SUM(DJ185:DU185),DI163*-DJ176/$G177*DJ185)","v":0},{"$f":"SUM(CY160:DJ160)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":160}]
[{"$f":"A160","v":1},{"$f":"\"C\"&C159","v":"C6"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y178=1,X163*-$F162/$G177*SUM(Y185:AJ185),X163*-$F162/$G177*Y185)","v":0},{"$f":"IF(Z178=1,Y163*-$F162/$G177*SUM(Z185:AL185),Y163*-$F162/$G177*Z185)","v":0},{"$f":"IF(AA178=1,Z163*-$F162/$G177*SUM(AA185:AM185),Z163*-$F162/$G177*AA185)","v":0},{"$f":"IF(AB178=1,AA163*-$F162/$G177*SUM(AB185:AN185),AA163*-$F162/$G177*AB185)","v":0},{"$f":"IF(AC178=1,AB163*-$F162/$G177*SUM(AC185:AO185),AB163*-$F162/$G177*AC185)","v":0},{"$f":"IF(AD178=1,AC163*-$F162/$G177*SUM(AD185:AP185),AC163*-$F162/$G177*AD185)","v":0},{"$f":"IF(AE178=1,AD163*-$F162/$G177*SUM(AE185:AQ185),AD163*-$F162/$G177*AE185)","v":0},{"$f":"IF(AF178=1,AE163*-$F162/$G177*SUM(AF185:AR185),AE163*-$F162/$G177*AF185)","v":0},{"$f":"IF(AG178=1,AF163*-$F162/$G177*SUM(AG185:AS185),AF163*-$F162/$G177*AG185)","v":0},{"$f":"IF(AH178=1,AG163*-$F162/$G177*SUM(AH185:AT185),AG163*-$F162/$G177*AH185)","v":0},{"$f":"IF(AI178=1,AH163*-$F162/$G177*SUM(AI185:AU185),AH163*-$F162/$G177*AI185)","v":0},{"$f":"IF(AJ178=1,AI163*-$F162/$G177*SUM(AJ185:AV185),AI163*-$F162/$G177*AJ185)","v":0},{"$f":"SUM(Y161:AJ161)","v":0},{"$f":"IF(AL178=1,AJ163*-$F162/$G177*SUM(AL185:AW185),AJ163*-$F162/$G177*AL185)","v":0},{"$f":"IF(AM178=1,AL163*-$F162/$G177*SUM(AM185:AZ185),AL163*-$F162/$G177*AM185)","v":0},{"$f":"IF(AN178=1,AM163*-$F162/$G177*SUM(AN185:BA185),AM163*-$F162/$G177*AN185)","v":0},{"$f":"IF(AO178=1,AN163*-$F162/$G177*SUM(AO185:BB185),AN163*-$F162/$G177*AO185)","v":0},{"$f":"IF(AP178=1,AO163*-$F162/$G177*SUM(AP185:BC185),AO163*-$F162/$G177*AP185)","v":0},{"$f":"IF(AQ178=1,AP163*-$F162/$G177*SUM(AQ185:BD185),AP163*-$F162/$G177*AQ185)","v":0},{"$f":"IF(AR178=1,AQ163*-$F162/$G177*SUM(AR185:BE185),AQ163*-$F162/$G177*AR185)","v":0},{"$f":"IF(AS178=1,AR163*-$F162/$G177*SUM(AS185:BF185),AR163*-$F162/$G177*AS185)","v":0},{"$f":"IF(AT178=1,AS163*-$F162/$G177*SUM(AT185:BG185),AS163*-$F162/$G177*AT185)","v":0},{"$f":"IF(AU178=1,AT163*-$F162/$G177*SUM(AU185:BH185),AT163*-$F162/$G177*AU185)","v":0},{"$f":"IF(AV178=1,AU163*-$F162/$G177*SUM(AV185:BI185),AU163*-$F162/$G177*AV185)","v":0},{"$f":"IF(AW178=1,AV163*-$F162/$G177*SUM(AW185:BJ185),AV163*-$F162/$G177*AW185)","v":0},{"$f":"SUM(AL161:AW161)","v":0},{"$f":"IF(AY178=1,AW163*-$F162/$G177*SUM(AY185:BJ185),AW163*-$F162/$G177*AY185)","v":0},{"$f":"IF(AZ178=1,AY163*-$F162/$G177*SUM(AZ185:BM185),AY163*-$F162/$G177*AZ185)","v":0},{"$f":"IF(BA178=1,AZ163*-$F162/$G177*SUM(BA185:BN185),AZ163*-$F162/$G177*BA185)","v":0},{"$f":"IF(BB178=1,BA163*-$F162/$G177*SUM(BB185:BO185),BA163*-$F162/$G177*BB185)","v":0},{"$f":"IF(BC178=1,BB163*-$F162/$G177*SUM(BC185:BP185),BB163*-$F162/$G177*BC185)","v":0},{"$f":"IF(BD178=1,BC163*-$F162/$G177*SUM(BD185:BQ185),BC163*-$F162/$G177*BD185)","v":0},{"$f":"IF(BE178=1,BD163*-$F162/$G177*SUM(BE185:BR185),BD163*-$F162/$G177*BE185)","v":0},{"$f":"IF(BF178=1,BE163*-$F162/$G177*SUM(BF185:BS185),BE163*-$F162/$G177*BF185)","v":0},{"$f":"IF(BG178=1,BF163*-$F162/$G177*SUM(BG185:BT185),BF163*-$F162/$G177*BG185)","v":0},{"$f":"IF(BH178=1,BG163*-$F162/$G177*SUM(BH185:BU185),BG163*-$F162/$G177*BH185)","v":0},{"$f":"IF(BI178=1,BH163*-$F162/$G177*SUM(BI185:BV185),BH163*-$F162/$G177*BI185)","v":0},{"$f":"IF(BJ178=1,BI163*-$F162/$G177*SUM(BJ185:BW185),BI163*-$F162/$G177*BJ185)","v":0},{"$f":"SUM(AY161:BJ161)","v":0},{"$f":"IF(BL178=1,BJ163*-$F162/$G177*SUM(BL185:BW185),BJ163*-$F162/$G177*BL185)","v":0},{"$f":"IF(BM178=1,BL163*-$F162/$G177*SUM(BM185:BZ185),BL163*-$F162/$G177*BM185)","v":0},{"$f":"IF(BN178=1,BM163*-$F162/$G177*SUM(BN185:CA185),BM163*-$F162/$G177*BN185)","v":0},{"$f":"IF(BO178=1,BN163*-$F162/$G177*SUM(BO185:CB185),BN163*-$F162/$G177*BO185)","v":0},{"$f":"IF(BP178=1,BO163*-$F162/$G177*SUM(BP185:CC185),BO163*-$F162/$G177*BP185)","v":0},{"$f":"IF(BQ178=1,BP163*-$F162/$G177*SUM(BQ185:CD185),BP163*-$F162/$G177*BQ185)","v":0},{"$f":"IF(BR178=1,BQ163*-$F162/$G177*SUM(BR185:CE185),BQ163*-$F162/$G177*BR185)","v":0},{"$f":"IF(BS178=1,BR163*-$F162/$G177*SUM(BS185:CF185),BR163*-$F162/$G177*BS185)","v":0},{"$f":"IF(BT178=1,BS163*-$F162/$G177*SUM(BT185:CG185),BS163*-$F162/$G177*BT185)","v":0},{"$f":"IF(BU178=1,BT163*-$F162/$G177*SUM(BU185:CH185),BT163*-$F162/$G177*BU185)","v":0},{"$f":"IF(BV178=1,BU163*-$F162/$G177*SUM(BV185:CI185),BU163*-$F162/$G177*BV185)","v":0},{"$f":"IF(BW178=1,BV163*-$F162/$G177*SUM(BW185:CJ185),BV163*-$F162/$G177*BW185)","v":0},{"$f":"SUM(BL161:BW161)","v":0},{"$f":"IF(BY178=1,BW163*-$F162/$G177*SUM(BY185:CJ185),BW163*-$F162/$G177*BY185)","v":0},{"$f":"IF(BZ178=1,BY163*-$F162/$G177*SUM(BZ185:CM185),BY163*-$F162/$G177*BZ185)","v":0},{"$f":"IF(CA178=1,BZ163*-$F162/$G177*SUM(CA185:CN185),BZ163*-$F162/$G177*CA185)","v":0},{"$f":"IF(CB178=1,CA163*-$F162/$G177*SUM(CB185:CO185),CA163*-$F162/$G177*CB185)","v":0},{"$f":"IF(CC178=1,CB163*-$F162/$G177*SUM(CC185:CP185),CB163*-$F162/$G177*CC185)","v":0},{"$f":"IF(CD178=1,CC163*-$F162/$G177*SUM(CD185:CQ185),CC163*-$F162/$G177*CD185)","v":0},{"$f":"IF(CE178=1,CD163*-$F162/$G177*SUM(CE185:CR185),CD163*-$F162/$G177*CE185)","v":0},{"$f":"IF(CF178=1,CE163*-$F162/$G177*SUM(CF185:CS185),CE163*-$F162/$G177*CF185)","v":0},{"$f":"IF(CG178=1,CF163*-$F162/$G177*SUM(CG185:CT185),CF163*-$F162/$G177*CG185)","v":0},{"$f":"IF(CH178=1,CG163*-$F162/$G177*SUM(CH185:CU185),CG163*-$F162/$G177*CH185)","v":0},{"$f":"IF(CI178=1,CH163*-$F162/$G177*SUM(CI185:CV185),CH163*-$F162/$G177*CI185)","v":0},{"$f":"IF(CJ178=1,CI163*-$F162/$G177*SUM(CJ185:CW185),CI163*-$F162/$G177*CJ185)","v":0},{"$f":"SUM(BY161:CJ161)","v":0},{"$f":"IF(CL178=1,CJ163*-$F162/$G177*SUM(CL185:CW185),CJ163*-$F162/$G177*CL185)","v":0},{"$f":"IF(CM178=1,CL163*-$F162/$G177*SUM(CM185:CZ185),CL163*-$F162/$G177*CM185)","v":0},{"$f":"IF(CN178=1,CM163*-$F162/$G177*SUM(CN185:DA185),CM163*-$F162/$G177*CN185)","v":0},{"$f":"IF(CO178=1,CN163*-$F162/$G177*SUM(CO185:DB185),CN163*-$F162/$G177*CO185)","v":0},{"$f":"IF(CP178=1,CO163*-$F162/$G177*SUM(CP185:DC185),CO163*-$F162/$G177*CP185)","v":0},{"$f":"IF(CQ178=1,CP163*-$F162/$G177*SUM(CQ185:DD185),CP163*-$F162/$G177*CQ185)","v":0},{"$f":"IF(CR178=1,CQ163*-$F162/$G177*SUM(CR185:DE185),CQ163*-$F162/$G177*CR185)","v":0},{"$f":"IF(CS178=1,CR163*-$F162/$G177*SUM(CS185:DF185),CR163*-$F162/$G177*CS185)","v":0},{"$f":"IF(CT178=1,CS163*-$F162/$G177*SUM(CT185:DG185),CS163*-$F162/$G177*CT185)","v":0},{"$f":"IF(CU178=1,CT163*-$F162/$G177*SUM(CU185:DH185),CT163*-$F162/$G177*CU185)","v":0},{"$f":"IF(CV178=1,CU163*-$F162/$G177*SUM(CV185:DI185),CU163*-$F162/$G177*CV185)","v":0},{"$f":"IF(CW178=1,CV163*-$F162/$G177*SUM(CW185:DJ185),CV163*-$F162/$G177*CW185)","v":0},{"$f":"SUM(CL161:CW161)","v":0},{"$f":"IF(CY178=1,CW163*-$F162/$G177*SUM(CY185:DJ185),CW163*-$F162/$G177*CY185)","v":0},{"$f":"IF(CZ178=1,CY163*-$F162/$G177*SUM(CZ185:DM185),CY163*-$F162/$G177*CZ185)","v":0},{"$f":"IF(DA178=1,CZ163*-$F162/$G177*SUM(DA185:DN185),CZ163*-$F162/$G177*DA185)","v":0},{"$f":"IF(DB178=1,DA163*-$F162/$G177*SUM(DB185:DO185),DA163*-$F162/$G177*DB185)","v":0},{"$f":"IF(DC178=1,DB163*-$F162/$G177*SUM(DC185:DP185),DB163*-$F162/$G177*DC185)","v":0},{"$f":"IF(DD178=1,DC163*-$F162/$G177*SUM(DD185:DQ185),DC163*-$F162/$G177*DD185)","v":0},{"$f":"IF(DE178=1,DD163*-$F162/$G177*SUM(DE185:DR185),DD163*-$F162/$G177*DE185)","v":0},{"$f":"IF(DF178=1,DE163*-$F162/$G177*SUM(DF185:DS185),DE163*-$F162/$G177*DF185)","v":0},{"$f":"IF(DG178=1,DF163*-$F162/$G177*SUM(DG185:DT185),DF163*-$F162/$G177*DG185)","v":0},{"$f":"IF(DH178=1,DG163*-$F162/$G177*SUM(DH185:DU185),DG163*-$F162/$G177*DH185)","v":0},{"$f":"IF(DI178=1,DH163*-$F162/$G177*SUM(DI185:DU185),DH163*-$F162/$G177*DI185)","v":0},{"$f":"IF(DJ178=1,DI163*-$F162/$G177*SUM(DJ185:DU185),DI163*-$F162/$G177*DJ185)","v":0},{"$f":"SUM(CY161:DJ161)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":161}]
[1,{"$f":"\"D\"&C159","v":"D6"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y177=1,$J159,IF(Y178=1,-X163,IF(Y187<>0,IF($J162=\"Serielån\",$J159/$F178*-Y182*Y185,(Y187-Y160)*Y182),0)))","v":0},{"$f":"IF(Z177=1,$J159,IF(Z178=1,-Y163,IF(Z187<>0,IF($J162=\"Serielån\",$J159/$F178*-Z182*Z185,(Z187-Z160)*Z182),0)))","v":0},{"$f":"IF(AA177=1,$J159,IF(AA178=1,-Z163,IF(AA187<>0,IF($J162=\"Serielån\",$J159/$F178*-AA182*AA185,(AA187-AA160)*AA182),0)))","v":0},{"$f":"IF(AB177=1,$J159,IF(AB178=1,-AA163,IF(AB187<>0,IF($J162=\"Serielån\",$J159/$F178*-AB182*AB185,(AB187-AB160)*AB182),0)))","v":0},{"$f":"IF(AC177=1,$J159,IF(AC178=1,-AB163,IF(AC187<>0,IF($J162=\"Serielån\",$J159/$F178*-AC182*AC185,(AC187-AC160)*AC182),0)))","v":0},{"$f":"IF(AD177=1,$J159,IF(AD178=1,-AC163,IF(AD187<>0,IF($J162=\"Serielån\",$J159/$F178*-AD182*AD185,(AD187-AD160)*AD182),0)))","v":0},{"$f":"IF(AE177=1,$J159,IF(AE178=1,-AD163,IF(AE187<>0,IF($J162=\"Serielån\",$J159/$F178*-AE182*AE185,(AE187-AE160)*AE182),0)))","v":0},{"$f":"IF(AF177=1,$J159,IF(AF178=1,-AE163,IF(AF187<>0,IF($J162=\"Serielån\",$J159/$F178*-AF182*AF185,(AF187-AF160)*AF182),0)))","v":0},{"$f":"IF(AG177=1,$J159,IF(AG178=1,-AF163,IF(AG187<>0,IF($J162=\"Serielån\",$J159/$F178*-AG182*AG185,(AG187-AG160)*AG182),0)))","v":0},{"$f":"IF(AH177=1,$J159,IF(AH178=1,-AG163,IF(AH187<>0,IF($J162=\"Serielån\",$J159/$F178*-AH182*AH185,(AH187-AH160)*AH182),0)))","v":0},{"$f":"IF(AI177=1,$J159,IF(AI178=1,-AH163,IF(AI187<>0,IF($J162=\"Serielån\",$J159/$F178*-AI182*AI185,(AI187-AI160)*AI182),0)))","v":0},{"$f":"IF(AJ177=1,$J159,IF(AJ178=1,-AI163,IF(AJ187<>0,IF($J162=\"Serielån\",$J159/$F178*-AJ182*AJ185,(AJ187-AJ160)*AJ182),0)))","v":0},{"$f":"SUM(Y162:AJ162)","v":0},{"$f":"IF(AL177=1,$J159,IF(AL178=1,-AJ163,IF(AL187<>0,IF($J162=\"Serielån\",$J159/$F178*-AL182*AL185,(AL187-AL160)*AL182),0)))","v":0},{"$f":"IF(AM177=1,$J159,IF(AM178=1,-AL163,IF(AM187<>0,IF($J162=\"Serielån\",$J159/$F178*-AM182*AM185,(AM187-AM160)*AM182),0)))","v":0},{"$f":"IF(AN177=1,$J159,IF(AN178=1,-AM163,IF(AN187<>0,IF($J162=\"Serielån\",$J159/$F178*-AN182*AN185,(AN187-AN160)*AN182),0)))","v":0},{"$f":"IF(AO177=1,$J159,IF(AO178=1,-AN163,IF(AO187<>0,IF($J162=\"Serielån\",$J159/$F178*-AO182*AO185,(AO187-AO160)*AO182),0)))","v":0},{"$f":"IF(AP177=1,$J159,IF(AP178=1,-AO163,IF(AP187<>0,IF($J162=\"Serielån\",$J159/$F178*-AP182*AP185,(AP187-AP160)*AP182),0)))","v":0},{"$f":"IF(AQ177=1,$J159,IF(AQ178=1,-AP163,IF(AQ187<>0,IF($J162=\"Serielån\",$J159/$F178*-AQ182*AQ185,(AQ187-AQ160)*AQ182),0)))","v":0},{"$f":"IF(AR177=1,$J159,IF(AR178=1,-AQ163,IF(AR187<>0,IF($J162=\"Serielån\",$J159/$F178*-AR182*AR185,(AR187-AR160)*AR182),0)))","v":0},{"$f":"IF(AS177=1,$J159,IF(AS178=1,-AR163,IF(AS187<>0,IF($J162=\"Serielån\",$J159/$F178*-AS182*AS185,(AS187-AS160)*AS182),0)))","v":0},{"$f":"IF(AT177=1,$J159,IF(AT178=1,-AS163,IF(AT187<>0,IF($J162=\"Serielån\",$J159/$F178*-AT182*AT185,(AT187-AT160)*AT182),0)))","v":0},{"$f":"IF(AU177=1,$J159,IF(AU178=1,-AT163,IF(AU187<>0,IF($J162=\"Serielån\",$J159/$F178*-AU182*AU185,(AU187-AU160)*AU182),0)))","v":0},{"$f":"IF(AV177=1,$J159,IF(AV178=1,-AU163,IF(AV187<>0,IF($J162=\"Serielån\",$J159/$F178*-AV182*AV185,(AV187-AV160)*AV182),0)))","v":0},{"$f":"IF(AW177=1,$J159,IF(AW178=1,-AV163,IF(AW187<>0,IF($J162=\"Serielån\",$J159/$F178*-AW182*AW185,(AW187-AW160)*AW182),0)))","v":0},{"$f":"SUM(AL162:AW162)","v":0},{"$f":"IF(AY177=1,$J159,IF(AY178=1,-AW163,IF(AY187<>0,IF($J162=\"Serielån\",$J159/$F178*-AY182*AY185,(AY187-AY160)*AY182),0)))","v":0},{"$f":"IF(AZ177=1,$J159,IF(AZ178=1,-AY163,IF(AZ187<>0,IF($J162=\"Serielån\",$J159/$F178*-AZ182*AZ185,(AZ187-AZ160)*AZ182),0)))","v":0},{"$f":"IF(BA177=1,$J159,IF(BA178=1,-AZ163,IF(BA187<>0,IF($J162=\"Serielån\",$J159/$F178*-BA182*BA185,(BA187-BA160)*BA182),0)))","v":0},{"$f":"IF(BB177=1,$J159,IF(BB178=1,-BA163,IF(BB187<>0,IF($J162=\"Serielån\",$J159/$F178*-BB182*BB185,(BB187-BB160)*BB182),0)))","v":0},{"$f":"IF(BC177=1,$J159,IF(BC178=1,-BB163,IF(BC187<>0,IF($J162=\"Serielån\",$J159/$F178*-BC182*BC185,(BC187-BC160)*BC182),0)))","v":0},{"$f":"IF(BD177=1,$J159,IF(BD178=1,-BC163,IF(BD187<>0,IF($J162=\"Serielån\",$J159/$F178*-BD182*BD185,(BD187-BD160)*BD182),0)))","v":0},{"$f":"IF(BE177=1,$J159,IF(BE178=1,-BD163,IF(BE187<>0,IF($J162=\"Serielån\",$J159/$F178*-BE182*BE185,(BE187-BE160)*BE182),0)))","v":0},{"$f":"IF(BF177=1,$J159,IF(BF178=1,-BE163,IF(BF187<>0,IF($J162=\"Serielån\",$J159/$F178*-BF182*BF185,(BF187-BF160)*BF182),0)))","v":0},{"$f":"IF(BG177=1,$J159,IF(BG178=1,-BF163,IF(BG187<>0,IF($J162=\"Serielån\",$J159/$F178*-BG182*BG185,(BG187-BG160)*BG182),0)))","v":0},{"$f":"IF(BH177=1,$J159,IF(BH178=1,-BG163,IF(BH187<>0,IF($J162=\"Serielån\",$J159/$F178*-BH182*BH185,(BH187-BH160)*BH182),0)))","v":0},{"$f":"IF(BI177=1,$J159,IF(BI178=1,-BH163,IF(BI187<>0,IF($J162=\"Serielån\",$J159/$F178*-BI182*BI185,(BI187-BI160)*BI182),0)))","v":0},{"$f":"IF(BJ177=1,$J159,IF(BJ178=1,-BI163,IF(BJ187<>0,IF($J162=\"Serielån\",$J159/$F178*-BJ182*BJ185,(BJ187-BJ160)*BJ182),0)))","v":0},{"$f":"SUM(AY162:BJ162)","v":0},{"$f":"IF(BL177=1,$J159,IF(BL178=1,-BJ163,IF(BL187<>0,IF($J162=\"Serielån\",$J159/$F178*-BL182*BL185,(BL187-BL160)*BL182),0)))","v":0},{"$f":"IF(BM177=1,$J159,IF(BM178=1,-BL163,IF(BM187<>0,IF($J162=\"Serielån\",$J159/$F178*-BM182*BM185,(BM187-BM160)*BM182),0)))","v":0},{"$f":"IF(BN177=1,$J159,IF(BN178=1,-BM163,IF(BN187<>0,IF($J162=\"Serielån\",$J159/$F178*-BN182*BN185,(BN187-BN160)*BN182),0)))","v":0},{"$f":"IF(BO177=1,$J159,IF(BO178=1,-BN163,IF(BO187<>0,IF($J162=\"Serielån\",$J159/$F178*-BO182*BO185,(BO187-BO160)*BO182),0)))","v":0},{"$f":"IF(BP177=1,$J159,IF(BP178=1,-BO163,IF(BP187<>0,IF($J162=\"Serielån\",$J159/$F178*-BP182*BP185,(BP187-BP160)*BP182),0)))","v":0},{"$f":"IF(BQ177=1,$J159,IF(BQ178=1,-BP163,IF(BQ187<>0,IF($J162=\"Serielån\",$J159/$F178*-BQ182*BQ185,(BQ187-BQ160)*BQ182),0)))","v":0},{"$f":"IF(BR177=1,$J159,IF(BR178=1,-BQ163,IF(BR187<>0,IF($J162=\"Serielån\",$J159/$F178*-BR182*BR185,(BR187-BR160)*BR182),0)))","v":0},{"$f":"IF(BS177=1,$J159,IF(BS178=1,-BR163,IF(BS187<>0,IF($J162=\"Serielån\",$J159/$F178*-BS182*BS185,(BS187-BS160)*BS182),0)))","v":0},{"$f":"IF(BT177=1,$J159,IF(BT178=1,-BS163,IF(BT187<>0,IF($J162=\"Serielån\",$J159/$F178*-BT182*BT185,(BT187-BT160)*BT182),0)))","v":0},{"$f":"IF(BU177=1,$J159,IF(BU178=1,-BT163,IF(BU187<>0,IF($J162=\"Serielån\",$J159/$F178*-BU182*BU185,(BU187-BU160)*BU182),0)))","v":0},{"$f":"IF(BV177=1,$J159,IF(BV178=1,-BU163,IF(BV187<>0,IF($J162=\"Serielån\",$J159/$F178*-BV182*BV185,(BV187-BV160)*BV182),0)))","v":0},{"$f":"IF(BW177=1,$J159,IF(BW178=1,-BV163,IF(BW187<>0,IF($J162=\"Serielån\",$J159/$F178*-BW182*BW185,(BW187-BW160)*BW182),0)))","v":0},{"$f":"SUM(BL162:BW162)","v":0},{"$f":"IF(BY177=1,$J159,IF(BY178=1,-BW163,IF(BY187<>0,IF($J162=\"Serielån\",$J159/$F178*-BY182*BY185,(BY187-BY160)*BY182),0)))","v":0},{"$f":"IF(BZ177=1,$J159,IF(BZ178=1,-BY163,IF(BZ187<>0,IF($J162=\"Serielån\",$J159/$F178*-BZ182*BZ185,(BZ187-BZ160)*BZ182),0)))","v":0},{"$f":"IF(CA177=1,$J159,IF(CA178=1,-BZ163,IF(CA187<>0,IF($J162=\"Serielån\",$J159/$F178*-CA182*CA185,(CA187-CA160)*CA182),0)))","v":0},{"$f":"IF(CB177=1,$J159,IF(CB178=1,-CA163,IF(CB187<>0,IF($J162=\"Serielån\",$J159/$F178*-CB182*CB185,(CB187-CB160)*CB182),0)))","v":0},{"$f":"IF(CC177=1,$J159,IF(CC178=1,-CB163,IF(CC187<>0,IF($J162=\"Serielån\",$J159/$F178*-CC182*CC185,(CC187-CC160)*CC182),0)))","v":0},{"$f":"IF(CD177=1,$J159,IF(CD178=1,-CC163,IF(CD187<>0,IF($J162=\"Serielån\",$J159/$F178*-CD182*CD185,(CD187-CD160)*CD182),0)))","v":0},{"$f":"IF(CE177=1,$J159,IF(CE178=1,-CD163,IF(CE187<>0,IF($J162=\"Serielån\",$J159/$F178*-CE182*CE185,(CE187-CE160)*CE182),0)))","v":0},{"$f":"IF(CF177=1,$J159,IF(CF178=1,-CE163,IF(CF187<>0,IF($J162=\"Serielån\",$J159/$F178*-CF182*CF185,(CF187-CF160)*CF182),0)))","v":0},{"$f":"IF(CG177=1,$J159,IF(CG178=1,-CF163,IF(CG187<>0,IF($J162=\"Serielån\",$J159/$F178*-CG182*CG185,(CG187-CG160)*CG182),0)))","v":0},{"$f":"IF(CH177=1,$J159,IF(CH178=1,-CG163,IF(CH187<>0,IF($J162=\"Serielån\",$J159/$F178*-CH182*CH185,(CH187-CH160)*CH182),0)))","v":0},{"$f":"IF(CI177=1,$J159,IF(CI178=1,-CH163,IF(CI187<>0,IF($J162=\"Serielån\",$J159/$F178*-CI182*CI185,(CI187-CI160)*CI182),0)))","v":0},{"$f":"IF(CJ177=1,$J159,IF(CJ178=1,-CI163,IF(CJ187<>0,IF($J162=\"Serielån\",$J159/$F178*-CJ182*CJ185,(CJ187-CJ160)*CJ182),0)))","v":0},{"$f":"SUM(BY162:CJ162)","v":0},{"$f":"IF(CL177=1,$J159,IF(CL178=1,-CJ163,IF(CL187<>0,IF($J162=\"Serielån\",$J159/$F178*-CL182*CL185,(CL187-CL160)*CL182),0)))","v":0},{"$f":"IF(CM177=1,$J159,IF(CM178=1,-CL163,IF(CM187<>0,IF($J162=\"Serielån\",$J159/$F178*-CM182*CM185,(CM187-CM160)*CM182),0)))","v":0},{"$f":"IF(CN177=1,$J159,IF(CN178=1,-CM163,IF(CN187<>0,IF($J162=\"Serielån\",$J159/$F178*-CN182*CN185,(CN187-CN160)*CN182),0)))","v":0},{"$f":"IF(CO177=1,$J159,IF(CO178=1,-CN163,IF(CO187<>0,IF($J162=\"Serielån\",$J159/$F178*-CO182*CO185,(CO187-CO160)*CO182),0)))","v":0},{"$f":"IF(CP177=1,$J159,IF(CP178=1,-CO163,IF(CP187<>0,IF($J162=\"Serielån\",$J159/$F178*-CP182*CP185,(CP187-CP160)*CP182),0)))","v":0},{"$f":"IF(CQ177=1,$J159,IF(CQ178=1,-CP163,IF(CQ187<>0,IF($J162=\"Serielån\",$J159/$F178*-CQ182*CQ185,(CQ187-CQ160)*CQ182),0)))","v":0},{"$f":"IF(CR177=1,$J159,IF(CR178=1,-CQ163,IF(CR187<>0,IF($J162=\"Serielån\",$J159/$F178*-CR182*CR185,(CR187-CR160)*CR182),0)))","v":0},{"$f":"IF(CS177=1,$J159,IF(CS178=1,-CR163,IF(CS187<>0,IF($J162=\"Serielån\",$J159/$F178*-CS182*CS185,(CS187-CS160)*CS182),0)))","v":0},{"$f":"IF(CT177=1,$J159,IF(CT178=1,-CS163,IF(CT187<>0,IF($J162=\"Serielån\",$J159/$F178*-CT182*CT185,(CT187-CT160)*CT182),0)))","v":0},{"$f":"IF(CU177=1,$J159,IF(CU178=1,-CT163,IF(CU187<>0,IF($J162=\"Serielån\",$J159/$F178*-CU182*CU185,(CU187-CU160)*CU182),0)))","v":0},{"$f":"IF(CV177=1,$J159,IF(CV178=1,-CU163,IF(CV187<>0,IF($J162=\"Serielån\",$J159/$F178*-CV182*CV185,(CV187-CV160)*CV182),0)))","v":0},{"$f":"IF(CW177=1,$J159,IF(CW178=1,-CV163,IF(CW187<>0,IF($J162=\"Serielån\",$J159/$F178*-CW182*CW185,(CW187-CW160)*CW182),0)))","v":0},{"$f":"SUM(CL162:CW162)","v":0},{"$f":"IF(CY177=1,$J159,IF(CY178=1,-CW163,IF(CY187<>0,IF($J162=\"Serielån\",$J159/$F178*-CY182*CY185,(CY187-CY160)*CY182),0)))","v":0},{"$f":"IF(CZ177=1,$J159,IF(CZ178=1,-CY163,IF(CZ187<>0,IF($J162=\"Serielån\",$J159/$F178*-CZ182*CZ185,(CZ187-CZ160)*CZ182),0)))","v":0},{"$f":"IF(DA177=1,$J159,IF(DA178=1,-CZ163,IF(DA187<>0,IF($J162=\"Serielån\",$J159/$F178*-DA182*DA185,(DA187-DA160)*DA182),0)))","v":0},{"$f":"IF(DB177=1,$J159,IF(DB178=1,-DA163,IF(DB187<>0,IF($J162=\"Serielån\",$J159/$F178*-DB182*DB185,(DB187-DB160)*DB182),0)))","v":0},{"$f":"IF(DC177=1,$J159,IF(DC178=1,-DB163,IF(DC187<>0,IF($J162=\"Serielån\",$J159/$F178*-DC182*DC185,(DC187-DC160)*DC182),0)))","v":0},{"$f":"IF(DD177=1,$J159,IF(DD178=1,-DC163,IF(DD187<>0,IF($J162=\"Serielån\",$J159/$F178*-DD182*DD185,(DD187-DD160)*DD182),0)))","v":0},{"$f":"IF(DE177=1,$J159,IF(DE178=1,-DD163,IF(DE187<>0,IF($J162=\"Serielån\",$J159/$F178*-DE182*DE185,(DE187-DE160)*DE182),0)))","v":0},{"$f":"IF(DF177=1,$J159,IF(DF178=1,-DE163,IF(DF187<>0,IF($J162=\"Serielån\",$J159/$F178*-DF182*DF185,(DF187-DF160)*DF182),0)))","v":0},{"$f":"IF(DG177=1,$J159,IF(DG178=1,-DF163,IF(DG187<>0,IF($J162=\"Serielån\",$J159/$F178*-DG182*DG185,(DG187-DG160)*DG182),0)))","v":0},{"$f":"IF(DH177=1,$J159,IF(DH178=1,-DG163,IF(DH187<>0,IF($J162=\"Serielån\",$J159/$F178*-DH182*DH185,(DH187-DH160)*DH182),0)))","v":0},{"$f":"IF(DI177=1,$J159,IF(DI178=1,-DH163,IF(DI187<>0,IF($J162=\"Serielån\",$J159/$F178*-DI182*DI185,(DI187-DI160)*DI182),0)))","v":0},{"$f":"IF(DJ177=1,$J159,IF(DJ178=1,-DI163,IF(DJ187<>0,IF($J162=\"Serielån\",$J159/$F178*-DJ182*DJ185,(DJ187-DJ160)*DJ182),0)))","v":0},{"$f":"SUM(CY162:DJ162)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":162}]
[1,{"$f":"\"E\"&C159","v":"E6"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X179=1,J159,0)","v":0},{"$f":"X163+Y162","v":0},{"$f":"Y163+Z162","v":0},{"$f":"Z163+AA162","v":0},{"$f":"AA163+AB162","v":0},{"$f":"AB163+AC162","v":0},{"$f":"AC163+AD162","v":0},{"$f":"AD163+AE162","v":0},{"$f":"AE163+AF162","v":0},{"$f":"AF163+AG162","v":0},{"$f":"AG163+AH162","v":0},{"$f":"AH163+AI162","v":0},{"$f":"AI163+AJ162","v":0},{"$f":"+AJ163","v":0},{"$f":"AJ163+AL162","v":0},{"$f":"AL163+AM162","v":0},{"$f":"AM163+AN162","v":0},{"$f":"AN163+AO162","v":0},{"$f":"AO163+AP162","v":0},{"$f":"AP163+AQ162","v":0},{"$f":"AQ163+AR162","v":0},{"$f":"AR163+AS162","v":0},{"$f":"AS163+AT162","v":0},{"$f":"AT163+AU162","v":0},{"$f":"AU163+AV162","v":0},{"$f":"AV163+AW162","v":0},{"$f":"+AW163","v":0},{"$f":"AW163+AY162","v":0},{"$f":"AY163+AZ162","v":0},{"$f":"AZ163+BA162","v":0},{"$f":"BA163+BB162","v":0},{"$f":"BB163+BC162","v":0},{"$f":"BC163+BD162","v":0},{"$f":"BD163+BE162","v":0},{"$f":"BE163+BF162","v":0},{"$f":"BF163+BG162","v":0},{"$f":"BG163+BH162","v":0},{"$f":"BH163+BI162","v":0},{"$f":"BI163+BJ162","v":0},{"$f":"+BJ163","v":0},{"$f":"BJ163+BL162","v":0},{"$f":"BL163+BM162","v":0},{"$f":"BM163+BN162","v":0},{"$f":"BN163+BO162","v":0},{"$f":"BO163+BP162","v":0},{"$f":"BP163+BQ162","v":0},{"$f":"BQ163+BR162","v":0},{"$f":"BR163+BS162","v":0},{"$f":"BS163+BT162","v":0},{"$f":"BT163+BU162","v":0},{"$f":"BU163+BV162","v":0},{"$f":"BV163+BW162","v":0},{"$f":"+BW163","v":0},{"$f":"BW163+BY162","v":0},{"$f":"BY163+BZ162","v":0},{"$f":"BZ163+CA162","v":0},{"$f":"CA163+CB162","v":0},{"$f":"CB163+CC162","v":0},{"$f":"CC163+CD162","v":0},{"$f":"CD163+CE162","v":0},{"$f":"CE163+CF162","v":0},{"$f":"CF163+CG162","v":0},{"$f":"CG163+CH162","v":0},{"$f":"CH163+CI162","v":0},{"$f":"CI163+CJ162","v":0},{"$f":"+CJ163","v":0},{"$f":"CJ163+CL162","v":0},{"$f":"CL163+CM162","v":0},{"$f":"CM163+CN162","v":0},{"$f":"CN163+CO162","v":0},{"$f":"CO163+CP162","v":0},{"$f":"CP163+CQ162","v":0},{"$f":"CQ163+CR162","v":0},{"$f":"CR163+CS162","v":0},{"$f":"CS163+CT162","v":0},{"$f":"CT163+CU162","v":0},{"$f":"CU163+CV162","v":0},{"$f":"CV163+CW162","v":0},{"$f":"+CW163","v":0},{"$f":"CW163+CY162","v":0},{"$f":"CY163+CZ162","v":0},{"$f":"CZ163+DA162","v":0},{"$f":"DA163+DB162","v":0},{"$f":"DB163+DC162","v":0},{"$f":"DC163+DD162","v":0},{"$f":"DD163+DE162","v":0},{"$f":"DE163+DF162","v":0},{"$f":"DF163+DG162","v":0},{"$f":"DG163+DH162","v":0},{"$f":"DH163+DI162","v":0},{"$f":"DI163+DJ162","v":0},{"$f":"+DJ163","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":163}]
[1,{"$f":"\"F\"&C159","v":"F6"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y160*Y184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y164:AJ164)","v":0},{"$f":"+AL160*AL184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL164:AW164)","v":0},{"$f":"+AY160*AY184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY164:BJ164)","v":0},{"$f":"+BL160*BL184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL164:BW164)","v":0},{"$f":"+BY160*BY184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY164:CJ164)","v":0},{"$f":"+CL160*CL184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL164:CW164)","v":0},{"$f":"+CY160*CY184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY164:DJ164)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":164}]
[1,{"$f":"\"G\"&C159","v":"G6"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y161*Y184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL161*AL184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL165:AW165)","v":0},{"$f":"+AY161*AY184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY165:BJ165)","v":0},{"$f":"+BL161*BL184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL165:BW165)","v":0},{"$f":"+BY161*BY184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY165:CJ165)","v":0},{"$f":"+CL161*CL184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL165:CW165)","v":0},{"$f":"+CY161*CY184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY165:DJ165)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":165}]
[1,{"$f":"\"H\"&C159","v":"H6"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y178=1,$G164-Y171,IF(Y177=1,0,-Y171))","v":0},{"$f":"IF(Z178=1,$G164-Z171,IF(Z177=1,0,-Z171))","v":0},{"$f":"IF(AA178=1,$G164-AA171,IF(AA177=1,0,-AA171))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL178=1,$G164-AL171,IF(AL177=1,0,-AL171))","v":0},{"$f":"IF(AM178=1,$G164-AM171,IF(AM177=1,0,-AM171))","v":0},{"$f":"IF(AN178=1,$G164-AN171,IF(AN177=1,0,-AN171))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL166:AW166)","v":0},{"$f":"IF(AY178=1,$G164-AY171,IF(AY177=1,0,-AY171))","v":0},{"$f":"IF(AZ178=1,$G164-AZ171,IF(AZ177=1,0,-AZ171))","v":0},{"$f":"IF(BA178=1,$G164-BA171,IF(BA177=1,0,-BA171))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY166:BJ166)","v":0},{"$f":"IF(BL178=1,$G164-BL171,IF(BL177=1,0,-BL171))","v":0},{"$f":"IF(BM178=1,$G164-BM171,IF(BM177=1,0,-BM171))","v":0},{"$f":"IF(BN178=1,$G164-BN171,IF(BN177=1,0,-BN171))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL166:BW166)","v":0},{"$f":"IF(BY178=1,$G164-BY171,IF(BY177=1,0,-BY171))","v":0},{"$f":"IF(BZ178=1,$G164-BZ171,IF(BZ177=1,0,-BZ171))","v":0},{"$f":"IF(CA178=1,$G164-CA171,IF(CA177=1,0,-CA171))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY166:CJ166)","v":0},{"$f":"IF(CL178=1,$G164-CL171,IF(CL177=1,0,-CL171))","v":0},{"$f":"IF(CM178=1,$G164-CM171,IF(CM177=1,0,-CM171))","v":0},{"$f":"IF(CN178=1,$G164-CN171,IF(CN177=1,0,-CN171))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL166:CW166)","v":0},{"$f":"IF(CY178=1,$G164-CY171,IF(CY177=1,0,-CY171))","v":0},{"$f":"IF(CZ178=1,$G164-CZ171,IF(CZ177=1,0,-CZ171))","v":0},{"$f":"IF(DA178=1,$G164-DA171,IF(DA177=1,0,-DA171))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY166:DJ166)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":166}]
[1,{"$f":"\"I\"&C159","v":"I6"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X170-(AJ163*AJ184-SUM(Y169:AJ169))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK170-(AW163*AW184-SUM(AL169:AW169))","v":0},{"$f":"SUM(AL167:AW167)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX170-(BJ163*BJ184-SUM(AY169:BJ169))","v":0},{"$f":"SUM(AY167:BJ167)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK170-(BW163*BW184-SUM(BL169:BW169))","v":0},{"$f":"SUM(BL167:BW167)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX170-(CJ163*CJ184-SUM(BY169:CJ169))","v":0},{"$f":"SUM(BY167:CJ167)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK170-(CW163*CW184-SUM(CL169:CW169))","v":0},{"$f":"SUM(CL167:CW167)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX170-(DJ163*DJ184-SUM(CY169:DJ169))","v":0},{"$f":"SUM(CY167:DJ167)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":167}]
[1,{"$f":"\"J\"&C159","v":"J6"},{"$f":"\"KR\"&F159","v":"KRRealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ167","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW167","v":0},{"$f":"SUM(AL168:AW168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ167","v":0},{"$f":"SUM(AY168:BJ168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW167","v":0},{"$f":"SUM(BL168:BW168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ167","v":0},{"$f":"SUM(BY168:CJ168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW167","v":0},{"$f":"SUM(CL168:CW168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ167","v":0},{"$f":"SUM(CY168:DJ168)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":168}]
[1,{"$f":"\"K\"&C159","v":"K6"},{"$f":"\"A\"&F159","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y162*Y184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL162*AL184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL169:AW169)","v":0},{"$f":"+AY162*AY184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY169:BJ169)","v":0},{"$f":"+BL162*BL184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL169:BW169)","v":0},{"$f":"+BY162*BY184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY169:CJ169)","v":0},{"$f":"+CL162*CL184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL169:CW169)","v":0},{"$f":"+CY162*CY184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY169:DJ169)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":169}]
[1,{"$f":"\"L\"&C159","v":"L6"},{"$f":"\"RG\"&F159","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X163*X184","v":0},{"$f":"+X170+Y168+Y169","v":0},{"$f":"+Y170+Z168+Z169","v":0},{"$f":"+Z170+AA168+AA169","v":0},{"$f":"+AA170+AB168+AB169","v":0},{"$f":"+AB170+AC168+AC169","v":0},{"$f":"+AC170+AD168+AD169","v":0},{"$f":"+AD170+AE168+AE169","v":0},{"$f":"+AE170+AF168+AF169","v":0},{"$f":"+AF170+AG168+AG169","v":0},{"$f":"+AG170+AH168+AH169","v":0},{"$f":"+AH170+AI168+AI169","v":0},{"$f":"+AI170+AJ168+AJ169","v":0},{"$f":"+AJ170","v":0},{"$f":"+AK170+AL168+AL169","v":0},{"$f":"+AL170+AM168+AM169","v":0},{"$f":"+AM170+AN168+AN169","v":0},{"$f":"+AN170+AO168+AO169","v":0},{"$f":"+AO170+AP168+AP169","v":0},{"$f":"+AP170+AQ168+AQ169","v":0},{"$f":"+AQ170+AR168+AR169","v":0},{"$f":"+AR170+AS168+AS169","v":0},{"$f":"+AS170+AT168+AT169","v":0},{"$f":"+AT170+AU168+AU169","v":0},{"$f":"+AU170+AV168+AV169","v":0},{"$f":"+AV170+AW168+AW169","v":0},{"$f":"+AW170","v":0},{"$f":"+AX170+AY168+AY169","v":0},{"$f":"+AY170+AZ168+AZ169","v":0},{"$f":"+AZ170+BA168+BA169","v":0},{"$f":"+BA170+BB168+BB169","v":0},{"$f":"+BB170+BC168+BC169","v":0},{"$f":"+BC170+BD168+BD169","v":0},{"$f":"+BD170+BE168+BE169","v":0},{"$f":"+BE170+BF168+BF169","v":0},{"$f":"+BF170+BG168+BG169","v":0},{"$f":"+BG170+BH168+BH169","v":0},{"$f":"+BH170+BI168+BI169","v":0},{"$f":"+BI170+BJ168+BJ169","v":0},{"$f":"+BJ170","v":0},{"$f":"+BK170+BL168+BL169","v":0},{"$f":"+BL170+BM168+BM169","v":0},{"$f":"+BM170+BN168+BN169","v":0},{"$f":"+BN170+BO168+BO169","v":0},{"$f":"+BO170+BP168+BP169","v":0},{"$f":"+BP170+BQ168+BQ169","v":0},{"$f":"+BQ170+BR168+BR169","v":0},{"$f":"+BR170+BS168+BS169","v":0},{"$f":"+BS170+BT168+BT169","v":0},{"$f":"+BT170+BU168+BU169","v":0},{"$f":"+BU170+BV168+BV169","v":0},{"$f":"+BV170+BW168+BW169","v":0},{"$f":"+BW170","v":0},{"$f":"+BX170+BY168+BY169","v":0},{"$f":"+BY170+BZ168+BZ169","v":0},{"$f":"+BZ170+CA168+CA169","v":0},{"$f":"+CA170+CB168+CB169","v":0},{"$f":"+CB170+CC168+CC169","v":0},{"$f":"+CC170+CD168+CD169","v":0},{"$f":"+CD170+CE168+CE169","v":0},{"$f":"+CE170+CF168+CF169","v":0},{"$f":"+CF170+CG168+CG169","v":0},{"$f":"+CG170+CH168+CH169","v":0},{"$f":"+CH170+CI168+CI169","v":0},{"$f":"+CI170+CJ168+CJ169","v":0},{"$f":"+CJ170","v":0},{"$f":"+CK170+CL168+CL169","v":0},{"$f":"+CL170+CM168+CM169","v":0},{"$f":"+CM170+CN168+CN169","v":0},{"$f":"+CN170+CO168+CO169","v":0},{"$f":"+CO170+CP168+CP169","v":0},{"$f":"+CP170+CQ168+CQ169","v":0},{"$f":"+CQ170+CR168+CR169","v":0},{"$f":"+CR170+CS168+CS169","v":0},{"$f":"+CS170+CT168+CT169","v":0},{"$f":"+CT170+CU168+CU169","v":0},{"$f":"+CU170+CV168+CV169","v":0},{"$f":"+CV170+CW168+CW169","v":0},{"$f":"+CW170","v":0},{"$f":"+CX170+CY168+CY169","v":0},{"$f":"+CY170+CZ168+CZ169","v":0},{"$f":"+CZ170+DA168+DA169","v":0},{"$f":"+DA170+DB168+DB169","v":0},{"$f":"+DB170+DC168+DC169","v":0},{"$f":"+DC170+DD168+DD169","v":0},{"$f":"+DD170+DE168+DE169","v":0},{"$f":"+DE170+DF168+DF169","v":0},{"$f":"+DF170+DG168+DG169","v":0},{"$f":"+DG170+DH168+DH169","v":0},{"$f":"+DH170+DI168+DI169","v":0},{"$f":"+DI170+DJ168+DJ169","v":0},{"$f":"+DJ170","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":170}]
[1,{"$f":"\"M\"&C159","v":"M6"},{"$f":"\"A\"&F159","v":"ARealkreditlån"},null,{"$f":"+A171","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y177=1,$F165,IF(Y178=1,-X172,IF(Y$38=1,-X172,IF(Y$6=12,IF(Y179=1,-$F165/($I159/$G177)*SUM(N179:Y179)/12,0),0))))","v":0},{"$f":"IF(Z177=1,$F165,IF(Z178=1,-Y172,IF(Z$38=1,-Y172,IF(Z$6=12,IF(Z179=1,-$F165/($I159/$G177)*SUM(O179:Z179)/12,0),0))))","v":0},{"$f":"IF(AA177=1,$F165,IF(AA178=1,-Z172,IF(AA$38=1,-Z172,IF(AA$6=12,IF(AA179=1,-$F165/($I159/$G177)*SUM(P179:AA179)/12,0),0))))","v":0},{"$f":"IF(AB177=1,$F165,IF(AB178=1,-AA172,IF(AB$38=1,-AA172,IF(AB$6=12,IF(AB179=1,-$F165/($I159/$G177)*SUM(Q179:AB179)/12,0),0))))","v":0},{"$f":"IF(AC177=1,$F165,IF(AC178=1,-AB172,IF(AC$38=1,-AB172,IF(AC$6=12,IF(AC179=1,-$F165/($I159/$G177)*SUM(R179:AC179)/12,0),0))))","v":0},{"$f":"IF(AD177=1,$F165,IF(AD178=1,-AC172,IF(AD$38=1,-AC172,IF(AD$6=12,IF(AD179=1,-$F165/($I159/$G177)*SUM(S179:AD179)/12,0),0))))","v":0},{"$f":"IF(AE177=1,$F165,IF(AE178=1,-AD172,IF(AE$38=1,-AD172,IF(AE$6=12,IF(AE179=1,-$F165/($I159/$G177)*SUM(T179:AE179)/12,0),0))))","v":0},{"$f":"IF(AF177=1,$F165,IF(AF178=1,-AE172,IF(AF$38=1,-AE172,IF(AF$6=12,IF(AF179=1,-$F165/($I159/$G177)*SUM(U179:AF179)/12,0),0))))","v":0},{"$f":"IF(AG177=1,$F165,IF(AG178=1,-AF172,IF(AG$38=1,-AF172,IF(AG$6=12,IF(AG179=1,-$F165/($I159/$G177)*SUM(V179:AG179)/12,0),0))))","v":0},{"$f":"IF(AH177=1,$F165,IF(AH178=1,-AG172,IF(AH$38=1,-AG172,IF(AH$6=12,IF(AH179=1,-$F165/($I159/$G177)*SUM(W179:AH179)/12,0),0))))","v":0},{"$f":"IF(AI177=1,$F165,IF(AI178=1,-AH172,IF(AI$38=1,-AH172,IF(AI$6=12,IF(AI179=1,-$F165/($I159/$G177)*SUM(X179:AI179)/12,0),0))))","v":0},{"$f":"IF(AJ177=1,$F165,IF(AJ178=1,-AI172,IF(AJ$38=1,-AI172,IF(AJ$6=12,IF(AJ179=1,-$F165/($I159/$G177)*SUM(Y179:AJ179)/12,0),0))))","v":0},{"$f":"SUM(Y171:AJ171)","v":0},{"$f":"IF(AL177=1,$F165,IF(AL178=1,-AK172,IF(AL$38=1,-AK172,IF(AL$6=12,IF(AL179=1,-$F165/($I159/$G177)*SUM(AA179:AL179)/12,0),0))))","v":0},{"$f":"IF(AM177=1,$F165,IF(AM178=1,-AL172,IF(AM$38=1,-AL172,IF(AM$6=12,IF(AM179=1,-$F165/($I159/$G177)*SUM(AB179:AM179)/12,0),0))))","v":0},{"$f":"IF(AN177=1,$F165,IF(AN178=1,-AM172,IF(AN$38=1,-AM172,IF(AN$6=12,IF(AN179=1,-$F165/($I159/$G177)*SUM(AC179:AN179)/12,0),0))))","v":0},{"$f":"IF(AO177=1,$F165,IF(AO178=1,-AN172,IF(AO$38=1,-AN172,IF(AO$6=12,IF(AO179=1,-$F165/($I159/$G177)*SUM(AD179:AO179)/12,0),0))))","v":0},{"$f":"IF(AP177=1,$F165,IF(AP178=1,-AO172,IF(AP$38=1,-AO172,IF(AP$6=12,IF(AP179=1,-$F165/($I159/$G177)*SUM(AE179:AP179)/12,0),0))))","v":0},{"$f":"IF(AQ177=1,$F165,IF(AQ178=1,-AP172,IF(AQ$38=1,-AP172,IF(AQ$6=12,IF(AQ179=1,-$F165/($I159/$G177)*SUM(AF179:AQ179)/12,0),0))))","v":0},{"$f":"IF(AR177=1,$F165,IF(AR178=1,-AQ172,IF(AR$38=1,-AQ172,IF(AR$6=12,IF(AR179=1,-$F165/($I159/$G177)*SUM(AG179:AR179)/12,0),0))))","v":0},{"$f":"IF(AS177=1,$F165,IF(AS178=1,-AR172,IF(AS$38=1,-AR172,IF(AS$6=12,IF(AS179=1,-$F165/($I159/$G177)*SUM(AH179:AS179)/12,0),0))))","v":0},{"$f":"IF(AT177=1,$F165,IF(AT178=1,-AS172,IF(AT$38=1,-AS172,IF(AT$6=12,IF(AT179=1,-$F165/($I159/$G177)*SUM(AI179:AT179)/12,0),0))))","v":0},{"$f":"IF(AU177=1,$F165,IF(AU178=1,-AT172,IF(AU$38=1,-AT172,IF(AU$6=12,IF(AU179=1,-$F165/($I159/$G177)*SUM(AJ179:AU179)/12,0),0))))","v":0},{"$f":"IF(AV177=1,$F165,IF(AV178=1,-AU172,IF(AV$38=1,-AU172,IF(AV$6=12,IF(AV179=1,-$F165/($I159/$G177)*SUM(AK179:AV179)/12,0),0))))","v":0},{"$f":"IF(AW177=1,$F165,IF(AW178=1,-AV172,IF(AW$38=1,-AV172,IF(AW$6=12,IF(AW179=1,-$F165/($I159/$G177)*SUM(AL179:AW179)/12,0),0))))","v":0},{"$f":"SUM(AL171:AW171)","v":0},{"$f":"IF(AY177=1,$F165,IF(AY178=1,-AX172,IF(AY$38=1,-AX172,IF(AY$6=12,IF(AY179=1,-$F165/($I159/$G177)*SUM(AN179:AY179)/12,0),0))))","v":0},{"$f":"IF(AZ177=1,$F165,IF(AZ178=1,-AY172,IF(AZ$38=1,-AY172,IF(AZ$6=12,IF(AZ179=1,-$F165/($I159/$G177)*SUM(AO179:AZ179)/12,0),0))))","v":0},{"$f":"IF(BA177=1,$F165,IF(BA178=1,-AZ172,IF(BA$38=1,-AZ172,IF(BA$6=12,IF(BA179=1,-$F165/($I159/$G177)*SUM(AP179:BA179)/12,0),0))))","v":0},{"$f":"IF(BB177=1,$F165,IF(BB178=1,-BA172,IF(BB$38=1,-BA172,IF(BB$6=12,IF(BB179=1,-$F165/($I159/$G177)*SUM(AQ179:BB179)/12,0),0))))","v":0},{"$f":"IF(BC177=1,$F165,IF(BC178=1,-BB172,IF(BC$38=1,-BB172,IF(BC$6=12,IF(BC179=1,-$F165/($I159/$G177)*SUM(AR179:BC179)/12,0),0))))","v":0},{"$f":"IF(BD177=1,$F165,IF(BD178=1,-BC172,IF(BD$38=1,-BC172,IF(BD$6=12,IF(BD179=1,-$F165/($I159/$G177)*SUM(AS179:BD179)/12,0),0))))","v":0},{"$f":"IF(BE177=1,$F165,IF(BE178=1,-BD172,IF(BE$38=1,-BD172,IF(BE$6=12,IF(BE179=1,-$F165/($I159/$G177)*SUM(AT179:BE179)/12,0),0))))","v":0},{"$f":"IF(BF177=1,$F165,IF(BF178=1,-BE172,IF(BF$38=1,-BE172,IF(BF$6=12,IF(BF179=1,-$F165/($I159/$G177)*SUM(AU179:BF179)/12,0),0))))","v":0},{"$f":"IF(BG177=1,$F165,IF(BG178=1,-BF172,IF(BG$38=1,-BF172,IF(BG$6=12,IF(BG179=1,-$F165/($I159/$G177)*SUM(AV179:BG179)/12,0),0))))","v":0},{"$f":"IF(BH177=1,$F165,IF(BH178=1,-BG172,IF(BH$38=1,-BG172,IF(BH$6=12,IF(BH179=1,-$F165/($I159/$G177)*SUM(AW179:BH179)/12,0),0))))","v":0},{"$f":"IF(BI177=1,$F165,IF(BI178=1,-BH172,IF(BI$38=1,-BH172,IF(BI$6=12,IF(BI179=1,-$F165/($I159/$G177)*SUM(AX179:BI179)/12,0),0))))","v":0},{"$f":"IF(BJ177=1,$F165,IF(BJ178=1,-BI172,IF(BJ$38=1,-BI172,IF(BJ$6=12,IF(BJ179=1,-$F165/($I159/$G177)*SUM(AY179:BJ179)/12,0),0))))","v":0},{"$f":"SUM(AY171:BJ171)","v":0},{"$f":"IF(BL177=1,$F165,IF(BL178=1,-BK172,IF(BL$38=1,-BK172,IF(BL$6=12,IF(BL179=1,-$F165/($I159/$G177)*SUM(BA179:BL179)/12,0),0))))","v":0},{"$f":"IF(BM177=1,$F165,IF(BM178=1,-BL172,IF(BM$38=1,-BL172,IF(BM$6=12,IF(BM179=1,-$F165/($I159/$G177)*SUM(BB179:BM179)/12,0),0))))","v":0},{"$f":"IF(BN177=1,$F165,IF(BN178=1,-BM172,IF(BN$38=1,-BM172,IF(BN$6=12,IF(BN179=1,-$F165/($I159/$G177)*SUM(BC179:BN179)/12,0),0))))","v":0},{"$f":"IF(BO177=1,$F165,IF(BO178=1,-BN172,IF(BO$38=1,-BN172,IF(BO$6=12,IF(BO179=1,-$F165/($I159/$G177)*SUM(BD179:BO179)/12,0),0))))","v":0},{"$f":"IF(BP177=1,$F165,IF(BP178=1,-BO172,IF(BP$38=1,-BO172,IF(BP$6=12,IF(BP179=1,-$F165/($I159/$G177)*SUM(BE179:BP179)/12,0),0))))","v":0},{"$f":"IF(BQ177=1,$F165,IF(BQ178=1,-BP172,IF(BQ$38=1,-BP172,IF(BQ$6=12,IF(BQ179=1,-$F165/($I159/$G177)*SUM(BF179:BQ179)/12,0),0))))","v":0},{"$f":"IF(BR177=1,$F165,IF(BR178=1,-BQ172,IF(BR$38=1,-BQ172,IF(BR$6=12,IF(BR179=1,-$F165/($I159/$G177)*SUM(BG179:BR179)/12,0),0))))","v":0},{"$f":"IF(BS177=1,$F165,IF(BS178=1,-BR172,IF(BS$38=1,-BR172,IF(BS$6=12,IF(BS179=1,-$F165/($I159/$G177)*SUM(BH179:BS179)/12,0),0))))","v":0},{"$f":"IF(BT177=1,$F165,IF(BT178=1,-BS172,IF(BT$38=1,-BS172,IF(BT$6=12,IF(BT179=1,-$F165/($I159/$G177)*SUM(BI179:BT179)/12,0),0))))","v":0},{"$f":"IF(BU177=1,$F165,IF(BU178=1,-BT172,IF(BU$38=1,-BT172,IF(BU$6=12,IF(BU179=1,-$F165/($I159/$G177)*SUM(BJ179:BU179)/12,0),0))))","v":0},{"$f":"IF(BV177=1,$F165,IF(BV178=1,-BU172,IF(BV$38=1,-BU172,IF(BV$6=12,IF(BV179=1,-$F165/($I159/$G177)*SUM(BK179:BV179)/12,0),0))))","v":0},{"$f":"IF(BW177=1,$F165,IF(BW178=1,-BV172,IF(BW$38=1,-BV172,IF(BW$6=12,IF(BW179=1,-$F165/($I159/$G177)*SUM(BL179:BW179)/12,0),0))))","v":0},{"$f":"SUM(BL171:BW171)","v":0},{"$f":"IF(BY177=1,$F165,IF(BY178=1,-BX172,IF(BY$38=1,-BX172,IF(BY$6=12,IF(BY179=1,-$F165/($I159/$G177)*SUM(BN179:BY179)/12,0),0))))","v":0},{"$f":"IF(BZ177=1,$F165,IF(BZ178=1,-BY172,IF(BZ$38=1,-BY172,IF(BZ$6=12,IF(BZ179=1,-$F165/($I159/$G177)*SUM(BO179:BZ179)/12,0),0))))","v":0},{"$f":"IF(CA177=1,$F165,IF(CA178=1,-BZ172,IF(CA$38=1,-BZ172,IF(CA$6=12,IF(CA179=1,-$F165/($I159/$G177)*SUM(BP179:CA179)/12,0),0))))","v":0},{"$f":"IF(CB177=1,$F165,IF(CB178=1,-CA172,IF(CB$38=1,-CA172,IF(CB$6=12,IF(CB179=1,-$F165/($I159/$G177)*SUM(BQ179:CB179)/12,0),0))))","v":0},{"$f":"IF(CC177=1,$F165,IF(CC178=1,-CB172,IF(CC$38=1,-CB172,IF(CC$6=12,IF(CC179=1,-$F165/($I159/$G177)*SUM(BR179:CC179)/12,0),0))))","v":0},{"$f":"IF(CD177=1,$F165,IF(CD178=1,-CC172,IF(CD$38=1,-CC172,IF(CD$6=12,IF(CD179=1,-$F165/($I159/$G177)*SUM(BS179:CD179)/12,0),0))))","v":0},{"$f":"IF(CE177=1,$F165,IF(CE178=1,-CD172,IF(CE$38=1,-CD172,IF(CE$6=12,IF(CE179=1,-$F165/($I159/$G177)*SUM(BT179:CE179)/12,0),0))))","v":0},{"$f":"IF(CF177=1,$F165,IF(CF178=1,-CE172,IF(CF$38=1,-CE172,IF(CF$6=12,IF(CF179=1,-$F165/($I159/$G177)*SUM(BU179:CF179)/12,0),0))))","v":0},{"$f":"IF(CG177=1,$F165,IF(CG178=1,-CF172,IF(CG$38=1,-CF172,IF(CG$6=12,IF(CG179=1,-$F165/($I159/$G177)*SUM(BV179:CG179)/12,0),0))))","v":0},{"$f":"IF(CH177=1,$F165,IF(CH178=1,-CG172,IF(CH$38=1,-CG172,IF(CH$6=12,IF(CH179=1,-$F165/($I159/$G177)*SUM(BW179:CH179)/12,0),0))))","v":0},{"$f":"IF(CI177=1,$F165,IF(CI178=1,-CH172,IF(CI$38=1,-CH172,IF(CI$6=12,IF(CI179=1,-$F165/($I159/$G177)*SUM(BX179:CI179)/12,0),0))))","v":0},{"$f":"IF(CJ177=1,$F165,IF(CJ178=1,-CI172,IF(CJ$38=1,-CI172,IF(CJ$6=12,IF(CJ179=1,-$F165/($I159/$G177)*SUM(BY179:CJ179)/12,0),0))))","v":0},{"$f":"SUM(BY171:CJ171)","v":0},{"$f":"IF(CL177=1,$F165,IF(CL178=1,-CK172,IF(CL$38=1,-CK172,IF(CL$6=12,IF(CL179=1,-$F165/($I159/$G177)*SUM(CA179:CL179)/12,0),0))))","v":0},{"$f":"IF(CM177=1,$F165,IF(CM178=1,-CL172,IF(CM$38=1,-CL172,IF(CM$6=12,IF(CM179=1,-$F165/($I159/$G177)*SUM(CB179:CM179)/12,0),0))))","v":0},{"$f":"IF(CN177=1,$F165,IF(CN178=1,-CM172,IF(CN$38=1,-CM172,IF(CN$6=12,IF(CN179=1,-$F165/($I159/$G177)*SUM(CC179:CN179)/12,0),0))))","v":0},{"$f":"IF(CO177=1,$F165,IF(CO178=1,-CN172,IF(CO$38=1,-CN172,IF(CO$6=12,IF(CO179=1,-$F165/($I159/$G177)*SUM(CD179:CO179)/12,0),0))))","v":0},{"$f":"IF(CP177=1,$F165,IF(CP178=1,-CO172,IF(CP$38=1,-CO172,IF(CP$6=12,IF(CP179=1,-$F165/($I159/$G177)*SUM(CE179:CP179)/12,0),0))))","v":0},{"$f":"IF(CQ177=1,$F165,IF(CQ178=1,-CP172,IF(CQ$38=1,-CP172,IF(CQ$6=12,IF(CQ179=1,-$F165/($I159/$G177)*SUM(CF179:CQ179)/12,0),0))))","v":0},{"$f":"IF(CR177=1,$F165,IF(CR178=1,-CQ172,IF(CR$38=1,-CQ172,IF(CR$6=12,IF(CR179=1,-$F165/($I159/$G177)*SUM(CG179:CR179)/12,0),0))))","v":0},{"$f":"IF(CS177=1,$F165,IF(CS178=1,-CR172,IF(CS$38=1,-CR172,IF(CS$6=12,IF(CS179=1,-$F165/($I159/$G177)*SUM(CH179:CS179)/12,0),0))))","v":0},{"$f":"IF(CT177=1,$F165,IF(CT178=1,-CS172,IF(CT$38=1,-CS172,IF(CT$6=12,IF(CT179=1,-$F165/($I159/$G177)*SUM(CI179:CT179)/12,0),0))))","v":0},{"$f":"IF(CU177=1,$F165,IF(CU178=1,-CT172,IF(CU$38=1,-CT172,IF(CU$6=12,IF(CU179=1,-$F165/($I159/$G177)*SUM(CJ179:CU179)/12,0),0))))","v":0},{"$f":"IF(CV177=1,$F165,IF(CV178=1,-CU172,IF(CV$38=1,-CU172,IF(CV$6=12,IF(CV179=1,-$F165/($I159/$G177)*SUM(CK179:CV179)/12,0),0))))","v":0},{"$f":"IF(CW177=1,$F165,IF(CW178=1,-CV172,IF(CW$38=1,-CV172,IF(CW$6=12,IF(CW179=1,-$F165/($I159/$G177)*SUM(CL179:CW179)/12,0),0))))","v":0},{"$f":"SUM(CL171:CW171)","v":0},{"$f":"IF(CY177=1,$F165,IF(CY178=1,-CX172,IF(CY$38=1,-CX172,IF(CY$6=12,IF(CY179=1,-$F165/($I159/$G177)*SUM(CN179:CY179)/12,0),0))))","v":0},{"$f":"IF(CZ177=1,$F165,IF(CZ178=1,-CY172,IF(CZ$38=1,-CY172,IF(CZ$6=12,IF(CZ179=1,-$F165/($I159/$G177)*SUM(CO179:CZ179)/12,0),0))))","v":0},{"$f":"IF(DA177=1,$F165,IF(DA178=1,-CZ172,IF(DA$38=1,-CZ172,IF(DA$6=12,IF(DA179=1,-$F165/($I159/$G177)*SUM(CP179:DA179)/12,0),0))))","v":0},{"$f":"IF(DB177=1,$F165,IF(DB178=1,-DA172,IF(DB$38=1,-DA172,IF(DB$6=12,IF(DB179=1,-$F165/($I159/$G177)*SUM(CQ179:DB179)/12,0),0))))","v":0},{"$f":"IF(DC177=1,$F165,IF(DC178=1,-DB172,IF(DC$38=1,-DB172,IF(DC$6=12,IF(DC179=1,-$F165/($I159/$G177)*SUM(CR179:DC179)/12,0),0))))","v":0},{"$f":"IF(DD177=1,$F165,IF(DD178=1,-DC172,IF(DD$38=1,-DC172,IF(DD$6=12,IF(DD179=1,-$F165/($I159/$G177)*SUM(CS179:DD179)/12,0),0))))","v":0},{"$f":"IF(DE177=1,$F165,IF(DE178=1,-DD172,IF(DE$38=1,-DD172,IF(DE$6=12,IF(DE179=1,-$F165/($I159/$G177)*SUM(CT179:DE179)/12,0),0))))","v":0},{"$f":"IF(DF177=1,$F165,IF(DF178=1,-DE172,IF(DF$38=1,-DE172,IF(DF$6=12,IF(DF179=1,-$F165/($I159/$G177)*SUM(CU179:DF179)/12,0),0))))","v":0},{"$f":"IF(DG177=1,$F165,IF(DG178=1,-DF172,IF(DG$38=1,-DF172,IF(DG$6=12,IF(DG179=1,-$F165/($I159/$G177)*SUM(CV179:DG179)/12,0),0))))","v":0},{"$f":"IF(DH177=1,$F165,IF(DH178=1,-DG172,IF(DH$38=1,-DG172,IF(DH$6=12,IF(DH179=1,-$F165/($I159/$G177)*SUM(CW179:DH179)/12,0),0))))","v":0},{"$f":"IF(DI177=1,$F165,IF(DI178=1,-DH172,IF(DI$38=1,-DH172,IF(DI$6=12,IF(DI179=1,-$F165/($I159/$G177)*SUM(CX179:DI179)/12,0),0))))","v":0},{"$f":"IF(DJ177=1,$F165,IF(DJ178=1,-DI172,IF(DJ$38=1,-DI172,IF(DJ$6=12,IF(DJ179=1,-$F165/($I159/$G177)*SUM(CY179:DJ179)/12,0),0))))","v":0},{"$f":"SUM(CY171:DJ171)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":171}]
[1,null,{"$f":"\"AS\"&F159","v":"ASRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X179=1,F165,0)","v":0},{"$f":"+X172+Y171","v":0},{"$f":"+Y172+Z171","v":0},{"$f":"+Z172+AA171","v":0},{"$f":"+AA172+AB171","v":0},{"$f":"+AB172+AC171","v":0},{"$f":"+AC172+AD171","v":0},{"$f":"+AD172+AE171","v":0},{"$f":"+AE172+AF171","v":0},{"$f":"+AF172+AG171","v":0},{"$f":"+AG172+AH171","v":0},{"$f":"+AH172+AI171","v":0},{"$f":"+AI172+AJ171","v":0},{"$f":"+AJ172","v":0},{"$f":"+AK172+AL171","v":0},{"$f":"+AL172+AM171","v":0},{"$f":"+AM172+AN171","v":0},{"$f":"+AN172+AO171","v":0},{"$f":"+AO172+AP171","v":0},{"$f":"+AP172+AQ171","v":0},{"$f":"+AQ172+AR171","v":0},{"$f":"+AR172+AS171","v":0},{"$f":"+AS172+AT171","v":0},{"$f":"+AT172+AU171","v":0},{"$f":"+AU172+AV171","v":0},{"$f":"+AV172+AW171","v":0},{"$f":"+AW172","v":0},{"$f":"+AX172+AY171","v":0},{"$f":"+AY172+AZ171","v":0},{"$f":"+AZ172+BA171","v":0},{"$f":"+BA172+BB171","v":0},{"$f":"+BB172+BC171","v":0},{"$f":"+BC172+BD171","v":0},{"$f":"+BD172+BE171","v":0},{"$f":"+BE172+BF171","v":0},{"$f":"+BF172+BG171","v":0},{"$f":"+BG172+BH171","v":0},{"$f":"+BH172+BI171","v":0},{"$f":"+BI172+BJ171","v":0},{"$f":"+BJ172","v":0},{"$f":"+BK172+BL171","v":0},{"$f":"+BL172+BM171","v":0},{"$f":"+BM172+BN171","v":0},{"$f":"+BN172+BO171","v":0},{"$f":"+BO172+BP171","v":0},{"$f":"+BP172+BQ171","v":0},{"$f":"+BQ172+BR171","v":0},{"$f":"+BR172+BS171","v":0},{"$f":"+BS172+BT171","v":0},{"$f":"+BT172+BU171","v":0},{"$f":"+BU172+BV171","v":0},{"$f":"+BV172+BW171","v":0},{"$f":"+BW172","v":0},{"$f":"+BX172+BY171","v":0},{"$f":"+BY172+BZ171","v":0},{"$f":"+BZ172+CA171","v":0},{"$f":"+CA172+CB171","v":0},{"$f":"+CB172+CC171","v":0},{"$f":"+CC172+CD171","v":0},{"$f":"+CD172+CE171","v":0},{"$f":"+CE172+CF171","v":0},{"$f":"+CF172+CG171","v":0},{"$f":"+CG172+CH171","v":0},{"$f":"+CH172+CI171","v":0},{"$f":"+CI172+CJ171","v":0},{"$f":"+CJ172","v":0},{"$f":"+CK172+CL171","v":0},{"$f":"+CL172+CM171","v":0},{"$f":"+CM172+CN171","v":0},{"$f":"+CN172+CO171","v":0},{"$f":"+CO172+CP171","v":0},{"$f":"+CP172+CQ171","v":0},{"$f":"+CQ172+CR171","v":0},{"$f":"+CR172+CS171","v":0},{"$f":"+CS172+CT171","v":0},{"$f":"+CT172+CU171","v":0},{"$f":"+CU172+CV171","v":0},{"$f":"+CV172+CW171","v":0},{"$f":"+CW172","v":0},{"$f":"+CX172+CY171","v":0},{"$f":"+CY172+CZ171","v":0},{"$f":"+CZ172+DA171","v":0},{"$f":"+DA172+DB171","v":0},{"$f":"+DB172+DC171","v":0},{"$f":"+DC172+DD171","v":0},{"$f":"+DD172+DE171","v":0},{"$f":"+DE172+DF171","v":0},{"$f":"+DF172+DG171","v":0},{"$f":"+DG172+DH171","v":0},{"$f":"+DH172+DI171","v":0},{"$f":"+DI172+DJ171","v":0},{"$f":"+DJ172","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":172}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":173}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":174}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":175}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F161","v":0},{"$f":"IF(Z159=\"\",Y176,Z159)","v":0},{"$f":"IF(AA159=\"\",Z176,AA159)","v":0},{"$f":"IF(AB159=\"\",AA176,AB159)","v":0},{"$f":"IF(AC159=\"\",AB176,AC159)","v":0},{"$f":"IF(AD159=\"\",AC176,AD159)","v":0},{"$f":"IF(AE159=\"\",AD176,AE159)","v":0},{"$f":"IF(AF159=\"\",AE176,AF159)","v":0},{"$f":"IF(AG159=\"\",AF176,AG159)","v":0},{"$f":"IF(AH159=\"\",AG176,AH159)","v":0},{"$f":"IF(AI159=\"\",AH176,AI159)","v":0},{"$f":"IF(AJ159=\"\",AI176,AJ159)","v":0},null,{"$f":"IF(AL159=\"\",AJ176,AL159)","v":0},{"$f":"IF(AM159=\"\",AL176,AM159)","v":0},{"$f":"IF(AN159=\"\",AM176,AN159)","v":0},{"$f":"IF(AO159=\"\",AN176,AO159)","v":0},{"$f":"IF(AP159=\"\",AO176,AP159)","v":0},{"$f":"IF(AQ159=\"\",AP176,AQ159)","v":0},{"$f":"IF(AR159=\"\",AQ176,AR159)","v":0},{"$f":"IF(AS159=\"\",AR176,AS159)","v":0},{"$f":"IF(AT159=\"\",AS176,AT159)","v":0},{"$f":"IF(AU159=\"\",AT176,AU159)","v":0},{"$f":"IF(AV159=\"\",AU176,AV159)","v":0},{"$f":"IF(AW159=\"\",AV176,AW159)","v":0},null,{"$f":"IF(AY159=\"\",AW176,AY159)","v":0},{"$f":"IF(AZ159=\"\",AY176,AZ159)","v":0},{"$f":"IF(BA159=\"\",AZ176,BA159)","v":0},{"$f":"IF(BB159=\"\",BA176,BB159)","v":0},{"$f":"IF(BC159=\"\",BB176,BC159)","v":0},{"$f":"IF(BD159=\"\",BC176,BD159)","v":0},{"$f":"IF(BE159=\"\",BD176,BE159)","v":0},{"$f":"IF(BF159=\"\",BE176,BF159)","v":0},{"$f":"IF(BG159=\"\",BF176,BG159)","v":0},{"$f":"IF(BH159=\"\",BG176,BH159)","v":0},{"$f":"IF(BI159=\"\",BH176,BI159)","v":0},{"$f":"IF(BJ159=\"\",BI176,BJ159)","v":0},null,{"$f":"IF(BL159=\"\",BJ176,BL159)","v":0},{"$f":"IF(BM159=\"\",BL176,BM159)","v":0},{"$f":"IF(BN159=\"\",BM176,BN159)","v":0},{"$f":"IF(BO159=\"\",BN176,BO159)","v":0},{"$f":"IF(BP159=\"\",BO176,BP159)","v":0},{"$f":"IF(BQ159=\"\",BP176,BQ159)","v":0},{"$f":"IF(BR159=\"\",BQ176,BR159)","v":0},{"$f":"IF(BS159=\"\",BR176,BS159)","v":0},{"$f":"IF(BT159=\"\",BS176,BT159)","v":0},{"$f":"IF(BU159=\"\",BT176,BU159)","v":0},{"$f":"IF(BV159=\"\",BU176,BV159)","v":0},{"$f":"IF(BW159=\"\",BV176,BW159)","v":0},null,{"$f":"IF(BY159=\"\",BW176,BY159)","v":0},{"$f":"IF(BZ159=\"\",BY176,BZ159)","v":0},{"$f":"IF(CA159=\"\",BZ176,CA159)","v":0},{"$f":"IF(CB159=\"\",CA176,CB159)","v":0},{"$f":"IF(CC159=\"\",CB176,CC159)","v":0},{"$f":"IF(CD159=\"\",CC176,CD159)","v":0},{"$f":"IF(CE159=\"\",CD176,CE159)","v":0},{"$f":"IF(CF159=\"\",CE176,CF159)","v":0},{"$f":"IF(CG159=\"\",CF176,CG159)","v":0},{"$f":"IF(CH159=\"\",CG176,CH159)","v":0},{"$f":"IF(CI159=\"\",CH176,CI159)","v":0},{"$f":"IF(CJ159=\"\",CI176,CJ159)","v":0},null,{"$f":"IF(CL159=\"\",CJ176,CL159)","v":0},{"$f":"IF(CM159=\"\",CL176,CM159)","v":0},{"$f":"IF(CN159=\"\",CM176,CN159)","v":0},{"$f":"IF(CO159=\"\",CN176,CO159)","v":0},{"$f":"IF(CP159=\"\",CO176,CP159)","v":0},{"$f":"IF(CQ159=\"\",CP176,CQ159)","v":0},{"$f":"IF(CR159=\"\",CQ176,CR159)","v":0},{"$f":"IF(CS159=\"\",CR176,CS159)","v":0},{"$f":"IF(CT159=\"\",CS176,CT159)","v":0},{"$f":"IF(CU159=\"\",CT176,CU159)","v":0},{"$f":"IF(CV159=\"\",CU176,CV159)","v":0},{"$f":"IF(CW159=\"\",CV176,CW159)","v":0},null,{"$f":"IF(CY159=\"\",CW176,CY159)","v":0},{"$f":"IF(CZ159=\"\",CY176,CZ159)","v":0},{"$f":"IF(DA159=\"\",CZ176,DA159)","v":0},{"$f":"IF(DB159=\"\",DA176,DB159)","v":0},{"$f":"IF(DC159=\"\",DB176,DC159)","v":0},{"$f":"IF(DD159=\"\",DC176,DD159)","v":0},{"$f":"IF(DE159=\"\",DD176,DE159)","v":0},{"$f":"IF(DF159=\"\",DE176,DF159)","v":0},{"$f":"IF(DG159=\"\",DF176,DG159)","v":0},{"$f":"IF(DH159=\"\",DG176,DH159)","v":0},{"$f":"IF(DI159=\"\",DH176,DI159)","v":0},{"$f":"IF(DJ159=\"\",DI176,DJ159)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":176}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F160,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F163=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F163=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F163=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F163=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F163=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F163=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F163=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":177}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y186:CJ186),1)=0,I159-J161,MOD(SUM(Y186:CJ186),1)+I159-J161-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F164=0,0,IF($F164=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F164=0,0,IF($F164=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F164=0,0,IF($F164=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F164=0,0,IF($F164=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F164=0,0,IF($F164=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F164=0,0,IF($F164=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F164=0,0,IF($F164=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":178}]
[2,null,null,null,null,{"$f":"F159","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N179","v":1},{"$f":"O179","v":1},{"$f":"P179","v":1},{"$f":"Q179","v":1},{"$f":"R179","v":1},{"$f":"S179","v":1},{"$f":"T179","v":1},{"$f":"U179","v":1},{"$f":"V179","v":1},{"$f":"W179","v":1},{"$f":"X179","v":1},{"$f":"IF(F163=0,1,0)","v":1},{"$f":"X179+X177-X178","v":1},{"$f":"Y179+Y177-Y178-Y183","v":1},{"$f":"Z179+Z177-Z178-Z183","v":1},{"$f":"AA179+AA177-AA178-AA183","v":1},{"$f":"AB179+AB177-AB178-AB183","v":1},{"$f":"AC179+AC177-AC178-AC183","v":1},{"$f":"AD179+AD177-AD178-AD183","v":1},{"$f":"AE179+AE177-AE178-AE183","v":1},{"$f":"AF179+AF177-AF178-AF183","v":1},{"$f":"AG179+AG177-AG178-AG183","v":1},{"$f":"AH179+AH177-AH178-AH183","v":1},{"$f":"AI179+AI177-AI178-AI183","v":1},{"$f":"AJ179","v":1},{"$f":"AJ179+AJ177-AJ178-AJ183","v":1},{"$f":"AL179+AL177-AL178-AL183","v":1},{"$f":"AM179+AM177-AM178-AM183","v":1},{"$f":"AN179+AN177-AN178-AN183","v":1},{"$f":"AO179+AO177-AO178-AO183","v":1},{"$f":"AP179+AP177-AP178-AP183","v":1},{"$f":"AQ179+AQ177-AQ178-AQ183","v":1},{"$f":"AR179+AR177-AR178-AR183","v":1},{"$f":"AS179+AS177-AS178-AS183","v":1},{"$f":"AT179+AT177-AT178-AT183","v":1},{"$f":"AU179+AU177-AU178-AU183","v":1},{"$f":"AV179+AV177-AV178-AV183","v":1},{"$f":"AW179","v":1},{"$f":"AW179+AW177-AW178-AW183","v":1},{"$f":"AY179+AY177-AY178-AY183","v":1},{"$f":"AZ179+AZ177-AZ178-AZ183","v":1},{"$f":"BA179+BA177-BA178-BA183","v":1},{"$f":"BB179+BB177-BB178-BB183","v":1},{"$f":"BC179+BC177-BC178-BC183","v":1},{"$f":"BD179+BD177-BD178-BD183","v":1},{"$f":"BE179+BE177-BE178-BE183","v":1},{"$f":"BF179+BF177-BF178-BF183","v":1},{"$f":"BG179+BG177-BG178-BG183","v":1},{"$f":"BH179+BH177-BH178-BH183","v":1},{"$f":"BI179+BI177-BI178-BI183","v":1},{"$f":"BJ179","v":1},{"$f":"BJ179+BJ177-BJ178-BJ183","v":1},{"$f":"BL179+BL177-BL178-BL183","v":1},{"$f":"BM179+BM177-BM178-BM183","v":1},{"$f":"BN179+BN177-BN178-BN183","v":1},{"$f":"BO179+BO177-BO178-BO183","v":1},{"$f":"BP179+BP177-BP178-BP183","v":1},{"$f":"BQ179+BQ177-BQ178-BQ183","v":1},{"$f":"BR179+BR177-BR178-BR183","v":1},{"$f":"BS179+BS177-BS178-BS183","v":1},{"$f":"BT179+BT177-BT178-BT183","v":1},{"$f":"BU179+BU177-BU178-BU183","v":1},{"$f":"BV179+BV177-BV178-BV183","v":1},{"$f":"BW179","v":1},{"$f":"BW179+BW177-BW178-BW183","v":1},{"$f":"BY179+BY177-BY178-BY183","v":1},{"$f":"BZ179+BZ177-BZ178-BZ183","v":1},{"$f":"CA179+CA177-CA178-CA183","v":1},{"$f":"CB179+CB177-CB178-CB183","v":1},{"$f":"CC179+CC177-CC178-CC183","v":1},{"$f":"CD179+CD177-CD178-CD183","v":1},{"$f":"CE179+CE177-CE178-CE183","v":1},{"$f":"CF179+CF177-CF178-CF183","v":1},{"$f":"CG179+CG177-CG178-CG183","v":1},{"$f":"CH179+CH177-CH178-CH183","v":1},{"$f":"CI179+CI177-CI178-CI183","v":1},{"$f":"CJ179","v":1},{"$f":"CJ179+CJ177-CJ178-CJ183","v":1},{"$f":"CL179+CL177-CL178-CL183","v":1},{"$f":"CM179+CM177-CM178-CM183","v":1},{"$f":"CN179+CN177-CN178-CN183","v":1},{"$f":"CO179+CO177-CO178-CO183","v":1},{"$f":"CP179+CP177-CP178-CP183","v":1},{"$f":"CQ179+CQ177-CQ178-CQ183","v":1},{"$f":"CR179+CR177-CR178-CR183","v":1},{"$f":"CS179+CS177-CS178-CS183","v":1},{"$f":"CT179+CT177-CT178-CT183","v":1},{"$f":"CU179+CU177-CU178-CU183","v":1},{"$f":"CV179+CV177-CV178-CV183","v":1},{"$f":"CW179","v":1},{"$f":"CW179+CW177-CW178-CW183","v":1},{"$f":"CY179+CY177-CY178-CY183","v":1},{"$f":"CZ179+CZ177-CZ178-CZ183","v":1},{"$f":"DA179+DA177-DA178-DA183","v":1},{"$f":"DB179+DB177-DB178-DB183","v":1},{"$f":"DC179+DC177-DC178-DC183","v":1},{"$f":"DD179+DD177-DD178-DD183","v":1},{"$f":"DE179+DE177-DE178-DE183","v":1},{"$f":"DF179+DF177-DF178-DF183","v":1},{"$f":"DG179+DG177-DG178-DG183","v":1},{"$f":"DH179+DH177-DH178-DH183","v":1},{"$f":"DI179+DI177-DI178-DI183","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":179}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X180+Y185,0)","v":0},{"$f":"ROUNDUP(Y180+Z185,0)","v":0},{"$f":"ROUNDUP(Z180+AA185,0)","v":1},{"$f":"ROUNDUP(AA180+AB185,0)","v":1},{"$f":"ROUNDUP(AB180+AC185,0)","v":1},{"$f":"ROUNDUP(AC180+AD185,0)","v":2},{"$f":"ROUNDUP(AD180+AE185,0)","v":2},{"$f":"ROUNDUP(AE180+AF185,0)","v":2},{"$f":"ROUNDUP(AF180+AG185,0)","v":3},{"$f":"ROUNDUP(AG180+AH185,0)","v":3},{"$f":"ROUNDUP(AH180+AI185,0)","v":3},{"$f":"ROUNDUP(AI180+AJ185,0)","v":4},null,{"$f":"ROUNDUP(AJ180+AL185,0)","v":4},{"$f":"ROUNDUP(AL180+AM185,0)","v":4},{"$f":"ROUNDUP(AM180+AN185,0)","v":5},{"$f":"ROUNDUP(AN180+AO185,0)","v":5},{"$f":"ROUNDUP(AO180+AP185,0)","v":5},{"$f":"ROUNDUP(AP180+AQ185,0)","v":6},{"$f":"ROUNDUP(AQ180+AR185,0)","v":6},{"$f":"ROUNDUP(AR180+AS185,0)","v":6},{"$f":"ROUNDUP(AS180+AT185,0)","v":7},{"$f":"ROUNDUP(AT180+AU185,0)","v":7},{"$f":"ROUNDUP(AU180+AV185,0)","v":7},{"$f":"ROUNDUP(AV180+AW185,0)","v":8},null,{"$f":"ROUNDUP(AW180+AY185,0)","v":8},{"$f":"ROUNDUP(AY180+AZ185,0)","v":8},{"$f":"ROUNDUP(AZ180+BA185,0)","v":9},{"$f":"ROUNDUP(BA180+BB185,0)","v":9},{"$f":"ROUNDUP(BB180+BC185,0)","v":9},{"$f":"ROUNDUP(BC180+BD185,0)","v":10},{"$f":"ROUNDUP(BD180+BE185,0)","v":10},{"$f":"ROUNDUP(BE180+BF185,0)","v":10},{"$f":"ROUNDUP(BF180+BG185,0)","v":11},{"$f":"ROUNDUP(BG180+BH185,0)","v":11},{"$f":"ROUNDUP(BH180+BI185,0)","v":11},{"$f":"ROUNDUP(BI180+BJ185,0)","v":12},null,{"$f":"ROUNDUP(BJ180+BL185,0)","v":12},{"$f":"ROUNDUP(BL180+BM185,0)","v":12},{"$f":"ROUNDUP(BM180+BN185,0)","v":13},{"$f":"ROUNDUP(BN180+BO185,0)","v":13},{"$f":"ROUNDUP(BO180+BP185,0)","v":13},{"$f":"ROUNDUP(BP180+BQ185,0)","v":14},{"$f":"ROUNDUP(BQ180+BR185,0)","v":14},{"$f":"ROUNDUP(BR180+BS185,0)","v":14},{"$f":"ROUNDUP(BS180+BT185,0)","v":15},{"$f":"ROUNDUP(BT180+BU185,0)","v":15},{"$f":"ROUNDUP(BU180+BV185,0)","v":15},{"$f":"ROUNDUP(BV180+BW185,0)","v":16},null,{"$f":"ROUNDUP(BW180+BY185,0)","v":16},{"$f":"ROUNDUP(BY180+BZ185,0)","v":16},{"$f":"ROUNDUP(BZ180+CA185,0)","v":17},{"$f":"ROUNDUP(CA180+CB185,0)","v":17},{"$f":"ROUNDUP(CB180+CC185,0)","v":17},{"$f":"ROUNDUP(CC180+CD185,0)","v":18},{"$f":"ROUNDUP(CD180+CE185,0)","v":18},{"$f":"ROUNDUP(CE180+CF185,0)","v":18},{"$f":"ROUNDUP(CF180+CG185,0)","v":19},{"$f":"ROUNDUP(CG180+CH185,0)","v":19},{"$f":"ROUNDUP(CH180+CI185,0)","v":19},{"$f":"ROUNDUP(CI180+CJ185,0)","v":20},null,{"$f":"ROUNDUP(CJ180+CL185,0)","v":20},{"$f":"ROUNDUP(CL180+CM185,0)","v":20},{"$f":"ROUNDUP(CM180+CN185,0)","v":21},{"$f":"ROUNDUP(CN180+CO185,0)","v":21},{"$f":"ROUNDUP(CO180+CP185,0)","v":21},{"$f":"ROUNDUP(CP180+CQ185,0)","v":22},{"$f":"ROUNDUP(CQ180+CR185,0)","v":22},{"$f":"ROUNDUP(CR180+CS185,0)","v":22},{"$f":"ROUNDUP(CS180+CT185,0)","v":23},{"$f":"ROUNDUP(CT180+CU185,0)","v":23},{"$f":"ROUNDUP(CU180+CV185,0)","v":23},{"$f":"ROUNDUP(CV180+CW185,0)","v":24},null,{"$f":"ROUNDUP(CW180+CY185,0)","v":24},{"$f":"ROUNDUP(CY180+CZ185,0)","v":24},{"$f":"ROUNDUP(CZ180+DA185,0)","v":25},{"$f":"ROUNDUP(DA180+DB185,0)","v":25},{"$f":"ROUNDUP(DB180+DC185,0)","v":25},{"$f":"ROUNDUP(DC180+DD185,0)","v":26},{"$f":"ROUNDUP(DD180+DE185,0)","v":26},{"$f":"ROUNDUP(DE180+DF185,0)","v":26},{"$f":"ROUNDUP(DF180+DG185,0)","v":27},{"$f":"ROUNDUP(DG180+DH185,0)","v":27},{"$f":"ROUNDUP(DH180+DI185,0)","v":27},{"$f":"ROUNDUP(DI180+DJ185,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":180}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F160,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":181}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y180<=$J161,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL180<=$J161,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY180<=$J161,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL180<=$J161,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY180<=$J161,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL180<=$J161,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY180<=$J161,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":182}]
[2,null,null,null,null,{"$f":"ADDRESS($DT179,AJ$5+25-(12/$G177),4)&\":\"&ADDRESS($DT179,AJ$5+24,4)","v":"AH179:AJ179"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y180=X180,0,IF(Y180=$I159,1,0))","v":0},{"$f":"IF(Z180=Y180,0,IF(Z180=$I159,1,0))","v":0},{"$f":"IF(AA180=Z180,0,IF(AA180=$I159,1,0))","v":0},{"$f":"IF(AB180=AA180,0,IF(AB180=$I159,1,0))","v":0},{"$f":"IF(AC180=AB180,0,IF(AC180=$I159,1,0))","v":0},{"$f":"IF(AD180=AC180,0,IF(AD180=$I159,1,0))","v":0},{"$f":"IF(AE180=AD180,0,IF(AE180=$I159,1,0))","v":0},{"$f":"IF(AF180=AE180,0,IF(AF180=$I159,1,0))","v":0},{"$f":"IF(AG180=AF180,0,IF(AG180=$I159,1,0))","v":0},{"$f":"IF(AH180=AG180,0,IF(AH180=$I159,1,0))","v":0},{"$f":"IF(AI180=AH180,0,IF(AI180=$I159,1,0))","v":0},{"$f":"IF(AJ180=AI180,0,IF(AJ180=$I159,1,0))","v":0},null,{"$f":"IF(AL180=AJ180,0,IF(AL180=$I159,1,0))","v":0},{"$f":"IF(AM180=AL180,0,IF(AM180=$I159,1,0))","v":0},{"$f":"IF(AN180=AM180,0,IF(AN180=$I159,1,0))","v":0},{"$f":"IF(AO180=AN180,0,IF(AO180=$I159,1,0))","v":0},{"$f":"IF(AP180=AO180,0,IF(AP180=$I159,1,0))","v":0},{"$f":"IF(AQ180=AP180,0,IF(AQ180=$I159,1,0))","v":0},{"$f":"IF(AR180=AQ180,0,IF(AR180=$I159,1,0))","v":0},{"$f":"IF(AS180=AR180,0,IF(AS180=$I159,1,0))","v":0},{"$f":"IF(AT180=AS180,0,IF(AT180=$I159,1,0))","v":0},{"$f":"IF(AU180=AT180,0,IF(AU180=$I159,1,0))","v":0},{"$f":"IF(AV180=AU180,0,IF(AV180=$I159,1,0))","v":0},{"$f":"IF(AW180=AV180,0,IF(AW180=$I159,1,0))","v":0},null,{"$f":"IF(AY180=AW180,0,IF(AY180=$I159,1,0))","v":0},{"$f":"IF(AZ180=AY180,0,IF(AZ180=$I159,1,0))","v":0},{"$f":"IF(BA180=AZ180,0,IF(BA180=$I159,1,0))","v":0},{"$f":"IF(BB180=BA180,0,IF(BB180=$I159,1,0))","v":0},{"$f":"IF(BC180=BB180,0,IF(BC180=$I159,1,0))","v":0},{"$f":"IF(BD180=BC180,0,IF(BD180=$I159,1,0))","v":0},{"$f":"IF(BE180=BD180,0,IF(BE180=$I159,1,0))","v":0},{"$f":"IF(BF180=BE180,0,IF(BF180=$I159,1,0))","v":0},{"$f":"IF(BG180=BF180,0,IF(BG180=$I159,1,0))","v":0},{"$f":"IF(BH180=BG180,0,IF(BH180=$I159,1,0))","v":0},{"$f":"IF(BI180=BH180,0,IF(BI180=$I159,1,0))","v":0},{"$f":"IF(BJ180=BI180,0,IF(BJ180=$I159,1,0))","v":0},null,{"$f":"IF(BL180=BJ180,0,IF(BL180=$I159,1,0))","v":0},{"$f":"IF(BM180=BL180,0,IF(BM180=$I159,1,0))","v":0},{"$f":"IF(BN180=BM180,0,IF(BN180=$I159,1,0))","v":0},{"$f":"IF(BO180=BN180,0,IF(BO180=$I159,1,0))","v":0},{"$f":"IF(BP180=BO180,0,IF(BP180=$I159,1,0))","v":0},{"$f":"IF(BQ180=BP180,0,IF(BQ180=$I159,1,0))","v":0},{"$f":"IF(BR180=BQ180,0,IF(BR180=$I159,1,0))","v":0},{"$f":"IF(BS180=BR180,0,IF(BS180=$I159,1,0))","v":0},{"$f":"IF(BT180=BS180,0,IF(BT180=$I159,1,0))","v":0},{"$f":"IF(BU180=BT180,0,IF(BU180=$I159,1,0))","v":0},{"$f":"IF(BV180=BU180,0,IF(BV180=$I159,1,0))","v":0},{"$f":"IF(BW180=BV180,0,IF(BW180=$I159,1,0))","v":0},null,{"$f":"IF(BY180=BW180,0,IF(BY180=$I159,1,0))","v":0},{"$f":"IF(BZ180=BY180,0,IF(BZ180=$I159,1,0))","v":0},{"$f":"IF(CA180=BZ180,0,IF(CA180=$I159,1,0))","v":0},{"$f":"IF(CB180=CA180,0,IF(CB180=$I159,1,0))","v":0},{"$f":"IF(CC180=CB180,0,IF(CC180=$I159,1,0))","v":0},{"$f":"IF(CD180=CC180,0,IF(CD180=$I159,1,0))","v":0},{"$f":"IF(CE180=CD180,0,IF(CE180=$I159,1,0))","v":0},{"$f":"IF(CF180=CE180,0,IF(CF180=$I159,1,0))","v":0},{"$f":"IF(CG180=CF180,0,IF(CG180=$I159,1,0))","v":0},{"$f":"IF(CH180=CG180,0,IF(CH180=$I159,1,0))","v":0},{"$f":"IF(CI180=CH180,0,IF(CI180=$I159,1,0))","v":0},{"$f":"IF(CJ180=CI180,0,IF(CJ180=$I159,1,0))","v":0},null,{"$f":"IF(CL180=CJ180,0,IF(CL180=$I159,1,0))","v":0},{"$f":"IF(CM180=CL180,0,IF(CM180=$I159,1,0))","v":0},{"$f":"IF(CN180=CM180,0,IF(CN180=$I159,1,0))","v":0},{"$f":"IF(CO180=CN180,0,IF(CO180=$I159,1,0))","v":0},{"$f":"IF(CP180=CO180,0,IF(CP180=$I159,1,0))","v":0},{"$f":"IF(CQ180=CP180,0,IF(CQ180=$I159,1,0))","v":0},{"$f":"IF(CR180=CQ180,0,IF(CR180=$I159,1,0))","v":0},{"$f":"IF(CS180=CR180,0,IF(CS180=$I159,1,0))","v":0},{"$f":"IF(CT180=CS180,0,IF(CT180=$I159,1,0))","v":0},{"$f":"IF(CU180=CT180,0,IF(CU180=$I159,1,0))","v":0},{"$f":"IF(CV180=CU180,0,IF(CV180=$I159,1,0))","v":0},{"$f":"IF(CW180=CV180,0,IF(CW180=$I159,1,0))","v":0},null,{"$f":"IF(CY180=CW180,0,IF(CY180=$I159,1,0))","v":0},{"$f":"IF(CZ180=CY180,0,IF(CZ180=$I159,1,0))","v":0},{"$f":"IF(DA180=CZ180,0,IF(DA180=$I159,1,0))","v":0},{"$f":"IF(DB180=DA180,0,IF(DB180=$I159,1,0))","v":0},{"$f":"IF(DC180=DB180,0,IF(DC180=$I159,1,0))","v":0},{"$f":"IF(DD180=DC180,0,IF(DD180=$I159,1,0))","v":0},{"$f":"IF(DE180=DD180,0,IF(DE180=$I159,1,0))","v":0},{"$f":"IF(DF180=DE180,0,IF(DF180=$I159,1,0))","v":0},{"$f":"IF(DG180=DF180,0,IF(DG180=$I159,1,0))","v":0},{"$f":"IF(DH180=DG180,0,IF(DH180=$I159,1,0))","v":0},{"$f":"IF(DI180=DH180,0,IF(DI180=$I159,1,0))","v":0},{"$f":"IF(DJ180=DI180,0,IF(DJ180=$I159,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":183}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H159,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":184}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT179,Y$5+25-(12/$G177),4)&\":\"&ADDRESS($DT179,Y$5+24,4)))/(12/$G177)*Y181","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT179,AL$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,AL$3+24,4)))/(12/$G177)*AL181","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT179,AN$5+25-(12/$G177),4)&\":\"&ADDRESS($DT179,AN$5+24,4)))/(12/$G177)*AN181","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT179,AY$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,AY$3+24,4)))/(12/$G177)*AY181","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT179,AZ$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,AZ$3+24,4)))/(12/$G177)*AZ181","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT179,BA$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,BA$3+24,4)))/(12/$G177)*BA181","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT179,BL$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,BL$3+24,4)))/(12/$G177)*BL181","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT179,BM$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,BM$3+24,4)))/(12/$G177)*BM181","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT179,BN$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,BN$3+24,4)))/(12/$G177)*BN181","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT179,BY$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,BY$3+24,4)))/(12/$G177)*BY181","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT179,BZ$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,BZ$3+24,4)))/(12/$G177)*BZ181","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT179,CA$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,CA$3+24,4)))/(12/$G177)*CA181","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT179,CL$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,CL$3+24,4)))/(12/$G177)*CL181","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT179,CM$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,CM$3+24,4)))/(12/$G177)*CM181","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT179,CN$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,CN$3+24,4)))/(12/$G177)*CN181","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT179,CY$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,CY$3+24,4)))/(12/$G177)*CY181","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT179,CZ$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,CZ$3+24,4)))/(12/$G177)*CZ181","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT179,DA$3+25-(12/$G177),4)&\":\"&ADDRESS($DT179,DA$3+24,4)))/(12/$G177)*DA181","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":185}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y185","v":0},{"$f":"IF(SUM($Y186:Y186)>1,ROUNDUP(Z185,0),Z185)","v":0},{"$f":"IF(SUM($Y186:Z186)>1,ROUNDUP(AA185,0),AA185)","v":1},{"$f":"IF(SUM($Y186:AA186)>1,ROUNDUP(AB185,0),AB185)","v":0},{"$f":"IF(SUM($Y186:AB186)>1,ROUNDUP(AC185,0),AC185)","v":0},{"$f":"IF(SUM($Y186:AC186)>1,ROUNDUP(AD185,0),AD185)","v":1},{"$f":"IF(SUM($Y186:AD186)>1,ROUNDUP(AE185,0),AE185)","v":0},{"$f":"IF(SUM($Y186:AE186)>1,ROUNDUP(AF185,0),AF185)","v":0},{"$f":"IF(SUM($Y186:AF186)>1,ROUNDUP(AG185,0),AG185)","v":1},{"$f":"IF(SUM($Y186:AG186)>1,ROUNDUP(AH185,0),AH185)","v":0},{"$f":"IF(SUM($Y186:AH186)>1,ROUNDUP(AI185,0),AI185)","v":0},{"$f":"IF(SUM($Y186:AI186)>1,ROUNDUP(AJ185,0),AJ185)","v":1},null,{"$f":"IF(SUM($Y186:AK186)>1,ROUNDUP(AL185,0),AL185)","v":0},{"$f":"IF(SUM($Y186:AL186)>1,ROUNDUP(AM185,0),AM185)","v":0},{"$f":"IF(SUM($Y186:AM186)>1,ROUNDUP(AN185,0),AN185)","v":1},{"$f":"IF(SUM($Y186:AN186)>1,ROUNDUP(AO185,0),AO185)","v":0},{"$f":"IF(SUM($Y186:AO186)>1,ROUNDUP(AP185,0),AP185)","v":0},{"$f":"IF(SUM($Y186:AP186)>1,ROUNDUP(AQ185,0),AQ185)","v":1},{"$f":"IF(SUM($Y186:AQ186)>1,ROUNDUP(AR185,0),AR185)","v":0},{"$f":"IF(SUM($Y186:AR186)>1,ROUNDUP(AS185,0),AS185)","v":0},{"$f":"IF(SUM($Y186:AS186)>1,ROUNDUP(AT185,0),AT185)","v":1},{"$f":"IF(SUM($Y186:AT186)>1,ROUNDUP(AU185,0),AU185)","v":0},{"$f":"IF(SUM($Y186:AU186)>1,ROUNDUP(AV185,0),AV185)","v":0},{"$f":"IF(SUM($Y186:AV186)>1,ROUNDUP(AW185,0),AW185)","v":1},null,{"$f":"IF(SUM($Y186:AX186)>1,ROUNDUP(AY185,0),AY185)","v":0},{"$f":"IF(SUM($Y186:AY186)>1,ROUNDUP(AZ185,0),AZ185)","v":0},{"$f":"IF(SUM($Y186:AZ186)>1,ROUNDUP(BA185,0),BA185)","v":1},{"$f":"IF(SUM($Y186:BA186)>1,ROUNDUP(BB185,0),BB185)","v":0},{"$f":"IF(SUM($Y186:BB186)>1,ROUNDUP(BC185,0),BC185)","v":0},{"$f":"IF(SUM($Y186:BC186)>1,ROUNDUP(BD185,0),BD185)","v":1},{"$f":"IF(SUM($Y186:BD186)>1,ROUNDUP(BE185,0),BE185)","v":0},{"$f":"IF(SUM($Y186:BE186)>1,ROUNDUP(BF185,0),BF185)","v":0},{"$f":"IF(SUM($Y186:BF186)>1,ROUNDUP(BG185,0),BG185)","v":1},{"$f":"IF(SUM($Y186:BG186)>1,ROUNDUP(BH185,0),BH185)","v":0},{"$f":"IF(SUM($Y186:BH186)>1,ROUNDUP(BI185,0),BI185)","v":0},{"$f":"IF(SUM($Y186:BI186)>1,ROUNDUP(BJ185,0),BJ185)","v":1},null,{"$f":"IF(SUM($Y186:BK186)>1,ROUNDUP(BL185,0),BL185)","v":0},{"$f":"IF(SUM($Y186:BL186)>1,ROUNDUP(BM185,0),BM185)","v":0},{"$f":"IF(SUM($Y186:BM186)>1,ROUNDUP(BN185,0),BN185)","v":1},{"$f":"IF(SUM($Y186:BN186)>1,ROUNDUP(BO185,0),BO185)","v":0},{"$f":"IF(SUM($Y186:BO186)>1,ROUNDUP(BP185,0),BP185)","v":0},{"$f":"IF(SUM($Y186:BP186)>1,ROUNDUP(BQ185,0),BQ185)","v":1},{"$f":"IF(SUM($Y186:BQ186)>1,ROUNDUP(BR185,0),BR185)","v":0},{"$f":"IF(SUM($Y186:BR186)>1,ROUNDUP(BS185,0),BS185)","v":0},{"$f":"IF(SUM($Y186:BS186)>1,ROUNDUP(BT185,0),BT185)","v":1},{"$f":"IF(SUM($Y186:BT186)>1,ROUNDUP(BU185,0),BU185)","v":0},{"$f":"IF(SUM($Y186:BU186)>1,ROUNDUP(BV185,0),BV185)","v":0},{"$f":"IF(SUM($Y186:BV186)>1,ROUNDUP(BW185,0),BW185)","v":1},null,{"$f":"IF(SUM($Y186:BX186)>1,ROUNDUP(BY185,0),BY185)","v":0},{"$f":"IF(SUM($Y186:BY186)>1,ROUNDUP(BZ185,0),BZ185)","v":0},{"$f":"IF(SUM($Y186:BZ186)>1,ROUNDUP(CA185,0),CA185)","v":1},{"$f":"IF(SUM($Y186:CA186)>1,ROUNDUP(CB185,0),CB185)","v":0},{"$f":"IF(SUM($Y186:CB186)>1,ROUNDUP(CC185,0),CC185)","v":0},{"$f":"IF(SUM($Y186:CC186)>1,ROUNDUP(CD185,0),CD185)","v":1},{"$f":"IF(SUM($Y186:CD186)>1,ROUNDUP(CE185,0),CE185)","v":0},{"$f":"IF(SUM($Y186:CE186)>1,ROUNDUP(CF185,0),CF185)","v":0},{"$f":"IF(SUM($Y186:CF186)>1,ROUNDUP(CG185,0),CG185)","v":1},{"$f":"IF(SUM($Y186:CG186)>1,ROUNDUP(CH185,0),CH185)","v":0},{"$f":"IF(SUM($Y186:CH186)>1,ROUNDUP(CI185,0),CI185)","v":0},{"$f":"IF(SUM($Y186:CI186)>1,ROUNDUP(CJ185,0),CJ185)","v":1},null,{"$f":"IF(SUM($Y186:CK186)>1,ROUNDUP(CL185,0),CL185)","v":0},{"$f":"IF(SUM($Y186:CL186)>1,ROUNDUP(CM185,0),CM185)","v":0},{"$f":"IF(SUM($Y186:CM186)>1,ROUNDUP(CN185,0),CN185)","v":1},{"$f":"IF(SUM($Y186:CN186)>1,ROUNDUP(CO185,0),CO185)","v":0},{"$f":"IF(SUM($Y186:CO186)>1,ROUNDUP(CP185,0),CP185)","v":0},{"$f":"IF(SUM($Y186:CP186)>1,ROUNDUP(CQ185,0),CQ185)","v":1},{"$f":"IF(SUM($Y186:CQ186)>1,ROUNDUP(CR185,0),CR185)","v":0},{"$f":"IF(SUM($Y186:CR186)>1,ROUNDUP(CS185,0),CS185)","v":0},{"$f":"IF(SUM($Y186:CS186)>1,ROUNDUP(CT185,0),CT185)","v":1},{"$f":"IF(SUM($Y186:CT186)>1,ROUNDUP(CU185,0),CU185)","v":0},{"$f":"IF(SUM($Y186:CU186)>1,ROUNDUP(CV185,0),CV185)","v":0},{"$f":"IF(SUM($Y186:CV186)>1,ROUNDUP(CW185,0),CW185)","v":1},null,{"$f":"IF(SUM($Y186:CX186)>1,ROUNDUP(CY185,0),CY185)","v":0},{"$f":"IF(SUM($Y186:CY186)>1,ROUNDUP(CZ185,0),CZ185)","v":0},{"$f":"IF(SUM($Y186:CZ186)>1,ROUNDUP(DA185,0),DA185)","v":1},{"$f":"IF(SUM($Y186:DA186)>1,ROUNDUP(DB185,0),DB185)","v":0},{"$f":"IF(SUM($Y186:DB186)>1,ROUNDUP(DC185,0),DC185)","v":0},{"$f":"IF(SUM($Y186:DC186)>1,ROUNDUP(DD185,0),DD185)","v":1},{"$f":"IF(SUM($Y186:DD186)>1,ROUNDUP(DE185,0),DE185)","v":0},{"$f":"IF(SUM($Y186:DE186)>1,ROUNDUP(DF185,0),DF185)","v":0},{"$f":"IF(SUM($Y186:DF186)>1,ROUNDUP(DG185,0),DG185)","v":1},{"$f":"IF(SUM($Y186:DG186)>1,ROUNDUP(DH185,0),DH185)","v":0},{"$f":"IF(SUM($Y186:DH186)>1,ROUNDUP(DI185,0),DI185)","v":0},{"$f":"IF(SUM($Y186:DI186)>1,ROUNDUP(DJ185,0),DJ185)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":186}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X163<1,0,PMT(Y176/$G177,$I159-X180,X163)*Y185)","v":0},{"$f":"IF(Y163<1,0,PMT(Z176/$G177,$I159-Y180,Y163)*Z185)","v":0},{"$f":"IF(Z163<1,0,PMT(AA176/$G177,$I159-Z180,Z163)*AA185)","v":0},{"$f":"IF(AA163<1,0,PMT(AB176/$G177,$I159-AA180,AA163)*AB185)","v":0},{"$f":"IF(AB163<1,0,PMT(AC176/$G177,$I159-AB180,AB163)*AC185)","v":0},{"$f":"IF(AC163<1,0,PMT(AD176/$G177,$I159-AC180,AC163)*AD185)","v":0},{"$f":"IF(AD163<1,0,PMT(AE176/$G177,$I159-AD180,AD163)*AE185)","v":0},{"$f":"IF(AE163<1,0,PMT(AF176/$G177,$I159-AE180,AE163)*AF185)","v":0},{"$f":"IF(AF163<1,0,PMT(AG176/$G177,$I159-AF180,AF163)*AG185)","v":0},{"$f":"IF(AG163<1,0,PMT(AH176/$G177,$I159-AG180,AG163)*AH185)","v":0},{"$f":"IF(AH163<1,0,PMT(AI176/$G177,$I159-AH180,AH163)*AI185)","v":0},{"$f":"IF(AI163<1,0,PMT(AJ176/$G177,$I159-AI180,AI163)*AJ185)","v":0},null,{"$f":"IF(AJ163<1,0,PMT(AL176/$G177,$I159-AJ180,AJ163)*AL185)","v":0},{"$f":"IF(AL163<1,0,PMT(AM176/$G177,$I159-AL180,AL163)*AM185)","v":0},{"$f":"IF(AM163<1,0,PMT(AN176/$G177,$I159-AM180,AM163)*AN185)","v":0},{"$f":"IF(AN163<1,0,PMT(AO176/$G177,$I159-AN180,AN163)*AO185)","v":0},{"$f":"IF(AO163<1,0,PMT(AP176/$G177,$I159-AO180,AO163)*AP185)","v":0},{"$f":"IF(AP163<1,0,PMT(AQ176/$G177,$I159-AP180,AP163)*AQ185)","v":0},{"$f":"IF(AQ163<1,0,PMT(AR176/$G177,$I159-AQ180,AQ163)*AR185)","v":0},{"$f":"IF(AR163<1,0,PMT(AS176/$G177,$I159-AR180,AR163)*AS185)","v":0},{"$f":"IF(AS163<1,0,PMT(AT176/$G177,$I159-AS180,AS163)*AT185)","v":0},{"$f":"IF(AT163<1,0,PMT(AU176/$G177,$I159-AT180,AT163)*AU185)","v":0},{"$f":"IF(AU163<1,0,PMT(AV176/$G177,$I159-AU180,AU163)*AV185)","v":0},{"$f":"IF(AV163<1,0,PMT(AW176/$G177,$I159-AV180,AV163)*AW185)","v":0},null,{"$f":"IF(AW163<1,0,PMT(AY176/$G177,$I159-AW180,AW163)*AY185)","v":0},{"$f":"IF(AY163<1,0,PMT(AZ176/$G177,$I159-AY180,AY163)*AZ185)","v":0},{"$f":"IF(AZ163<1,0,PMT(BA176/$G177,$I159-AZ180,AZ163)*BA185)","v":0},{"$f":"IF(BA163<1,0,PMT(BB176/$G177,$I159-BA180,BA163)*BB185)","v":0},{"$f":"IF(BB163<1,0,PMT(BC176/$G177,$I159-BB180,BB163)*BC185)","v":0},{"$f":"IF(BC163<1,0,PMT(BD176/$G177,$I159-BC180,BC163)*BD185)","v":0},{"$f":"IF(BD163<1,0,PMT(BE176/$G177,$I159-BD180,BD163)*BE185)","v":0},{"$f":"IF(BE163<1,0,PMT(BF176/$G177,$I159-BE180,BE163)*BF185)","v":0},{"$f":"IF(BF163<1,0,PMT(BG176/$G177,$I159-BF180,BF163)*BG185)","v":0},{"$f":"IF(BG163<1,0,PMT(BH176/$G177,$I159-BG180,BG163)*BH185)","v":0},{"$f":"IF(BH163<1,0,PMT(BI176/$G177,$I159-BH180,BH163)*BI185)","v":0},{"$f":"IF(BI163<1,0,PMT(BJ176/$G177,$I159-BI180,BI163)*BJ185)","v":0},null,{"$f":"IF(BJ163<1,0,PMT(BL176/$G177,$I159-BJ180,BJ163)*BL185)","v":0},{"$f":"IF(BL163<1,0,PMT(BM176/$G177,$I159-BL180,BL163)*BM185)","v":0},{"$f":"IF(BM163<1,0,PMT(BN176/$G177,$I159-BM180,BM163)*BN185)","v":0},{"$f":"IF(BN163<1,0,PMT(BO176/$G177,$I159-BN180,BN163)*BO185)","v":0},{"$f":"IF(BO163<1,0,PMT(BP176/$G177,$I159-BO180,BO163)*BP185)","v":0},{"$f":"IF(BP163<1,0,PMT(BQ176/$G177,$I159-BP180,BP163)*BQ185)","v":0},{"$f":"IF(BQ163<1,0,PMT(BR176/$G177,$I159-BQ180,BQ163)*BR185)","v":0},{"$f":"IF(BR163<1,0,PMT(BS176/$G177,$I159-BR180,BR163)*BS185)","v":0},{"$f":"IF(BS163<1,0,PMT(BT176/$G177,$I159-BS180,BS163)*BT185)","v":0},{"$f":"IF(BT163<1,0,PMT(BU176/$G177,$I159-BT180,BT163)*BU185)","v":0},{"$f":"IF(BU163<1,0,PMT(BV176/$G177,$I159-BU180,BU163)*BV185)","v":0},{"$f":"IF(BV163<1,0,PMT(BW176/$G177,$I159-BV180,BV163)*BW185)","v":0},null,{"$f":"IF(BW163<1,0,PMT(BY176/$G177,$I159-BW180,BW163)*BY185)","v":0},{"$f":"IF(BY163<1,0,PMT(BZ176/$G177,$I159-BY180,BY163)*BZ185)","v":0},{"$f":"IF(BZ163<1,0,PMT(CA176/$G177,$I159-BZ180,BZ163)*CA185)","v":0},{"$f":"IF(CA163<1,0,PMT(CB176/$G177,$I159-CA180,CA163)*CB185)","v":0},{"$f":"IF(CB163<1,0,PMT(CC176/$G177,$I159-CB180,CB163)*CC185)","v":0},{"$f":"IF(CC163<1,0,PMT(CD176/$G177,$I159-CC180,CC163)*CD185)","v":0},{"$f":"IF(CD163<1,0,PMT(CE176/$G177,$I159-CD180,CD163)*CE185)","v":0},{"$f":"IF(CE163<1,0,PMT(CF176/$G177,$I159-CE180,CE163)*CF185)","v":0},{"$f":"IF(CF163<1,0,PMT(CG176/$G177,$I159-CF180,CF163)*CG185)","v":0},{"$f":"IF(CG163<1,0,PMT(CH176/$G177,$I159-CG180,CG163)*CH185)","v":0},{"$f":"IF(CH163<1,0,PMT(CI176/$G177,$I159-CH180,CH163)*CI185)","v":0},{"$f":"IF(CI163<1,0,PMT(CJ176/$G177,$I159-CI180,CI163)*CJ185)","v":0},null,{"$f":"IF(CJ163<1,0,PMT(CL176/$G177,$I159-CJ180,CJ163)*CL185)","v":0},{"$f":"IF(CL163<1,0,PMT(CM176/$G177,$I159-CL180,CL163)*CM185)","v":0},{"$f":"IF(CM163<1,0,PMT(CN176/$G177,$I159-CM180,CM163)*CN185)","v":0},{"$f":"IF(CN163<1,0,PMT(CO176/$G177,$I159-CN180,CN163)*CO185)","v":0},{"$f":"IF(CO163<1,0,PMT(CP176/$G177,$I159-CO180,CO163)*CP185)","v":0},{"$f":"IF(CP163<1,0,PMT(CQ176/$G177,$I159-CP180,CP163)*CQ185)","v":0},{"$f":"IF(CQ163<1,0,PMT(CR176/$G177,$I159-CQ180,CQ163)*CR185)","v":0},{"$f":"IF(CR163<1,0,PMT(CS176/$G177,$I159-CR180,CR163)*CS185)","v":0},{"$f":"IF(CS163<1,0,PMT(CT176/$G177,$I159-CS180,CS163)*CT185)","v":0},{"$f":"IF(CT163<1,0,PMT(CU176/$G177,$I159-CT180,CT163)*CU185)","v":0},{"$f":"IF(CU163<1,0,PMT(CV176/$G177,$I159-CU180,CU163)*CV185)","v":0},{"$f":"IF(CV163<1,0,PMT(CW176/$G177,$I159-CV180,CV163)*CW185)","v":0},null,{"$f":"IF(CW163<1,0,PMT(CY176/$G177,$I159-CW180,CW163)*CY185)","v":0},{"$f":"IF(CY163<1,0,PMT(CZ176/$G177,$I159-CY180,CY163)*CZ185)","v":0},{"$f":"IF(CZ163<1,0,PMT(DA176/$G177,$I159-CZ180,CZ163)*DA185)","v":0},{"$f":"IF(DA163<1,0,PMT(DB176/$G177,$I159-DA180,DA163)*DB185)","v":0},{"$f":"IF(DB163<1,0,PMT(DC176/$G177,$I159-DB180,DB163)*DC185)","v":0},{"$f":"IF(DC163<1,0,PMT(DD176/$G177,$I159-DC180,DC163)*DD185)","v":0},{"$f":"IF(DD163<1,0,PMT(DE176/$G177,$I159-DD180,DD163)*DE185)","v":0},{"$f":"IF(DE163<1,0,PMT(DF176/$G177,$I159-DE180,DE163)*DF185)","v":0},{"$f":"IF(DF163<1,0,PMT(DG176/$G177,$I159-DF180,DF163)*DG185)","v":0},{"$f":"IF(DG163<1,0,PMT(DH176/$G177,$I159-DG180,DG163)*DH185)","v":0},{"$f":"IF(DH163<1,0,PMT(DI176/$G177,$I159-DH180,DH163)*DI185)","v":0},{"$f":"IF(DI163<1,0,PMT(DJ176/$G177,$I159-DI180,DI163)*DJ185)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":187}]
[{"$f":"IF(J188=0,1,0)","v":1},{"$f":"\"A\"&C188","v":"A7"},{"$f":"+C159+1","v":7},null,{"$f":"\"Lån \"&C188","v":"Lån 7"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y205:AJ205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL205:AW205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY205:BJ205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL205:BW205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY205:CJ205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL205:CW205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY205:DJ205)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":188}]
[{"$f":"A188","v":1},{"$f":"\"B\"&C188","v":"B7"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y207=1,X192*-Y205/$G206*SUM(Y214:AJ214),X192*-Y205/$G206*Y214)","v":0},{"$f":"IF(Z207=1,Y192*-Z205/$G206*SUM(Z214:AL214),Y192*-Z205/$G206*Z214)","v":0},{"$f":"IF(AA207=1,Z192*-AA205/$G206*SUM(AA214:AM214),Z192*-AA205/$G206*AA214)","v":0},{"$f":"IF(AB207=1,AA192*-AB205/$G206*SUM(AB214:AN214),AA192*-AB205/$G206*AB214)","v":0},{"$f":"IF(AC207=1,AB192*-AC205/$G206*SUM(AC214:AO214),AB192*-AC205/$G206*AC214)","v":0},{"$f":"IF(AD207=1,AC192*-AD205/$G206*SUM(AD214:AP214),AC192*-AD205/$G206*AD214)","v":0},{"$f":"IF(AE207=1,AD192*-AE205/$G206*SUM(AE214:AQ214),AD192*-AE205/$G206*AE214)","v":0},{"$f":"IF(AF207=1,AE192*-AF205/$G206*SUM(AF214:AR214),AE192*-AF205/$G206*AF214)","v":0},{"$f":"IF(AG207=1,AF192*-AG205/$G206*SUM(AG214:AS214),AF192*-AG205/$G206*AG214)","v":0},{"$f":"IF(AH207=1,AG192*-AH205/$G206*SUM(AH214:AT214),AG192*-AH205/$G206*AH214)","v":0},{"$f":"IF(AI207=1,AH192*-AI205/$G206*SUM(AI214:AU214),AH192*-AI205/$G206*AI214)","v":0},{"$f":"IF(AJ207=1,AI192*-AJ205/$G206*SUM(AJ214:AV214),AI192*-AJ205/$G206*AJ214)","v":0},{"$f":"SUM(Y189:AJ189)","v":0},{"$f":"IF(AL207=1,AJ192*-AL205/$G206*SUM(AL214:AW214),AJ192*-AL205/$G206*AL214)","v":0},{"$f":"IF(AM207=1,AL192*-AM205/$G206*SUM(AM214:AZ214),AL192*-AM205/$G206*AM214)","v":0},{"$f":"IF(AN207=1,AM192*-AN205/$G206*SUM(AN214:BA214),AM192*-AN205/$G206*AN214)","v":0},{"$f":"IF(AO207=1,AN192*-AO205/$G206*SUM(AO214:BB214),AN192*-AO205/$G206*AO214)","v":0},{"$f":"IF(AP207=1,AO192*-AP205/$G206*SUM(AP214:BC214),AO192*-AP205/$G206*AP214)","v":0},{"$f":"IF(AQ207=1,AP192*-AQ205/$G206*SUM(AQ214:BD214),AP192*-AQ205/$G206*AQ214)","v":0},{"$f":"IF(AR207=1,AQ192*-AR205/$G206*SUM(AR214:BE214),AQ192*-AR205/$G206*AR214)","v":0},{"$f":"IF(AS207=1,AR192*-AS205/$G206*SUM(AS214:BF214),AR192*-AS205/$G206*AS214)","v":0},{"$f":"IF(AT207=1,AS192*-AT205/$G206*SUM(AT214:BG214),AS192*-AT205/$G206*AT214)","v":0},{"$f":"IF(AU207=1,AT192*-AU205/$G206*SUM(AU214:BH214),AT192*-AU205/$G206*AU214)","v":0},{"$f":"IF(AV207=1,AU192*-AV205/$G206*SUM(AV214:BI214),AU192*-AV205/$G206*AV214)","v":0},{"$f":"IF(AW207=1,AV192*-AW205/$G206*SUM(AW214:BJ214),AV192*-AW205/$G206*AW214)","v":0},{"$f":"SUM(AL189:AW189)","v":0},{"$f":"IF(AY207=1,AW192*-AY205/$G206*SUM(AY214:BJ214),AW192*-AY205/$G206*AY214)","v":0},{"$f":"IF(AZ207=1,AY192*-AZ205/$G206*SUM(AZ214:BM214),AY192*-AZ205/$G206*AZ214)","v":0},{"$f":"IF(BA207=1,AZ192*-BA205/$G206*SUM(BA214:BN214),AZ192*-BA205/$G206*BA214)","v":0},{"$f":"IF(BB207=1,BA192*-BB205/$G206*SUM(BB214:BO214),BA192*-BB205/$G206*BB214)","v":0},{"$f":"IF(BC207=1,BB192*-BC205/$G206*SUM(BC214:BP214),BB192*-BC205/$G206*BC214)","v":0},{"$f":"IF(BD207=1,BC192*-BD205/$G206*SUM(BD214:BQ214),BC192*-BD205/$G206*BD214)","v":0},{"$f":"IF(BE207=1,BD192*-BE205/$G206*SUM(BE214:BR214),BD192*-BE205/$G206*BE214)","v":0},{"$f":"IF(BF207=1,BE192*-BF205/$G206*SUM(BF214:BS214),BE192*-BF205/$G206*BF214)","v":0},{"$f":"IF(BG207=1,BF192*-BG205/$G206*SUM(BG214:BT214),BF192*-BG205/$G206*BG214)","v":0},{"$f":"IF(BH207=1,BG192*-BH205/$G206*SUM(BH214:BU214),BG192*-BH205/$G206*BH214)","v":0},{"$f":"IF(BI207=1,BH192*-BI205/$G206*SUM(BI214:BV214),BH192*-BI205/$G206*BI214)","v":0},{"$f":"IF(BJ207=1,BI192*-BJ205/$G206*SUM(BJ214:BW214),BI192*-BJ205/$G206*BJ214)","v":0},{"$f":"SUM(AY189:BJ189)","v":0},{"$f":"IF(BL207=1,BJ192*-BL205/$G206*SUM(BL214:BW214),BJ192*-BL205/$G206*BL214)","v":0},{"$f":"IF(BM207=1,BL192*-BM205/$G206*SUM(BM214:BZ214),BL192*-BM205/$G206*BM214)","v":0},{"$f":"IF(BN207=1,BM192*-BN205/$G206*SUM(BN214:CA214),BM192*-BN205/$G206*BN214)","v":0},{"$f":"IF(BO207=1,BN192*-BO205/$G206*SUM(BO214:CB214),BN192*-BO205/$G206*BO214)","v":0},{"$f":"IF(BP207=1,BO192*-BP205/$G206*SUM(BP214:CC214),BO192*-BP205/$G206*BP214)","v":0},{"$f":"IF(BQ207=1,BP192*-BQ205/$G206*SUM(BQ214:CD214),BP192*-BQ205/$G206*BQ214)","v":0},{"$f":"IF(BR207=1,BQ192*-BR205/$G206*SUM(BR214:CE214),BQ192*-BR205/$G206*BR214)","v":0},{"$f":"IF(BS207=1,BR192*-BS205/$G206*SUM(BS214:CF214),BR192*-BS205/$G206*BS214)","v":0},{"$f":"IF(BT207=1,BS192*-BT205/$G206*SUM(BT214:CG214),BS192*-BT205/$G206*BT214)","v":0},{"$f":"IF(BU207=1,BT192*-BU205/$G206*SUM(BU214:CH214),BT192*-BU205/$G206*BU214)","v":0},{"$f":"IF(BV207=1,BU192*-BV205/$G206*SUM(BV214:CI214),BU192*-BV205/$G206*BV214)","v":0},{"$f":"IF(BW207=1,BV192*-BW205/$G206*SUM(BW214:CJ214),BV192*-BW205/$G206*BW214)","v":0},{"$f":"SUM(BL189:BW189)","v":0},{"$f":"IF(BY207=1,BW192*-BY205/$G206*SUM(BY214:CJ214),BW192*-BY205/$G206*BY214)","v":0},{"$f":"IF(BZ207=1,BY192*-BZ205/$G206*SUM(BZ214:CM214),BY192*-BZ205/$G206*BZ214)","v":0},{"$f":"IF(CA207=1,BZ192*-CA205/$G206*SUM(CA214:CN214),BZ192*-CA205/$G206*CA214)","v":0},{"$f":"IF(CB207=1,CA192*-CB205/$G206*SUM(CB214:CO214),CA192*-CB205/$G206*CB214)","v":0},{"$f":"IF(CC207=1,CB192*-CC205/$G206*SUM(CC214:CP214),CB192*-CC205/$G206*CC214)","v":0},{"$f":"IF(CD207=1,CC192*-CD205/$G206*SUM(CD214:CQ214),CC192*-CD205/$G206*CD214)","v":0},{"$f":"IF(CE207=1,CD192*-CE205/$G206*SUM(CE214:CR214),CD192*-CE205/$G206*CE214)","v":0},{"$f":"IF(CF207=1,CE192*-CF205/$G206*SUM(CF214:CS214),CE192*-CF205/$G206*CF214)","v":0},{"$f":"IF(CG207=1,CF192*-CG205/$G206*SUM(CG214:CT214),CF192*-CG205/$G206*CG214)","v":0},{"$f":"IF(CH207=1,CG192*-CH205/$G206*SUM(CH214:CU214),CG192*-CH205/$G206*CH214)","v":0},{"$f":"IF(CI207=1,CH192*-CI205/$G206*SUM(CI214:CV214),CH192*-CI205/$G206*CI214)","v":0},{"$f":"IF(CJ207=1,CI192*-CJ205/$G206*SUM(CJ214:CW214),CI192*-CJ205/$G206*CJ214)","v":0},{"$f":"SUM(BY189:CJ189)","v":0},{"$f":"IF(CL207=1,CJ192*-CL205/$G206*SUM(CL214:CW214),CJ192*-CL205/$G206*CL214)","v":0},{"$f":"IF(CM207=1,CL192*-CM205/$G206*SUM(CM214:CZ214),CL192*-CM205/$G206*CM214)","v":0},{"$f":"IF(CN207=1,CM192*-CN205/$G206*SUM(CN214:DA214),CM192*-CN205/$G206*CN214)","v":0},{"$f":"IF(CO207=1,CN192*-CO205/$G206*SUM(CO214:DB214),CN192*-CO205/$G206*CO214)","v":0},{"$f":"IF(CP207=1,CO192*-CP205/$G206*SUM(CP214:DC214),CO192*-CP205/$G206*CP214)","v":0},{"$f":"IF(CQ207=1,CP192*-CQ205/$G206*SUM(CQ214:DD214),CP192*-CQ205/$G206*CQ214)","v":0},{"$f":"IF(CR207=1,CQ192*-CR205/$G206*SUM(CR214:DE214),CQ192*-CR205/$G206*CR214)","v":0},{"$f":"IF(CS207=1,CR192*-CS205/$G206*SUM(CS214:DF214),CR192*-CS205/$G206*CS214)","v":0},{"$f":"IF(CT207=1,CS192*-CT205/$G206*SUM(CT214:DG214),CS192*-CT205/$G206*CT214)","v":0},{"$f":"IF(CU207=1,CT192*-CU205/$G206*SUM(CU214:DH214),CT192*-CU205/$G206*CU214)","v":0},{"$f":"IF(CV207=1,CU192*-CV205/$G206*SUM(CV214:DI214),CU192*-CV205/$G206*CV214)","v":0},{"$f":"IF(CW207=1,CV192*-CW205/$G206*SUM(CW214:DJ214),CV192*-CW205/$G206*CW214)","v":0},{"$f":"SUM(CL189:CW189)","v":0},{"$f":"IF(CY207=1,CW192*-CY205/$G206*SUM(CY214:DJ214),CW192*-CY205/$G206*CY214)","v":0},{"$f":"IF(CZ207=1,CY192*-CZ205/$G206*SUM(CZ214:DM214),CY192*-CZ205/$G206*CZ214)","v":0},{"$f":"IF(DA207=1,CZ192*-DA205/$G206*SUM(DA214:DN214),CZ192*-DA205/$G206*DA214)","v":0},{"$f":"IF(DB207=1,DA192*-DB205/$G206*SUM(DB214:DO214),DA192*-DB205/$G206*DB214)","v":0},{"$f":"IF(DC207=1,DB192*-DC205/$G206*SUM(DC214:DP214),DB192*-DC205/$G206*DC214)","v":0},{"$f":"IF(DD207=1,DC192*-DD205/$G206*SUM(DD214:DQ214),DC192*-DD205/$G206*DD214)","v":0},{"$f":"IF(DE207=1,DD192*-DE205/$G206*SUM(DE214:DR214),DD192*-DE205/$G206*DE214)","v":0},{"$f":"IF(DF207=1,DE192*-DF205/$G206*SUM(DF214:DS214),DE192*-DF205/$G206*DF214)","v":0},{"$f":"IF(DG207=1,DF192*-DG205/$G206*SUM(DG214:DT214),DF192*-DG205/$G206*DG214)","v":0},{"$f":"IF(DH207=1,DG192*-DH205/$G206*SUM(DH214:DU214),DG192*-DH205/$G206*DH214)","v":0},{"$f":"IF(DI207=1,DH192*-DI205/$G206*SUM(DI214:DU214),DH192*-DI205/$G206*DI214)","v":0},{"$f":"IF(DJ207=1,DI192*-DJ205/$G206*SUM(DJ214:DU214),DI192*-DJ205/$G206*DJ214)","v":0},{"$f":"SUM(CY189:DJ189)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":189}]
[{"$f":"A189","v":1},{"$f":"\"C\"&C188","v":"C7"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y207=1,X192*-$F191/$G206*SUM(Y214:AJ214),X192*-$F191/$G206*Y214)","v":0},{"$f":"IF(Z207=1,Y192*-$F191/$G206*SUM(Z214:AL214),Y192*-$F191/$G206*Z214)","v":0},{"$f":"IF(AA207=1,Z192*-$F191/$G206*SUM(AA214:AM214),Z192*-$F191/$G206*AA214)","v":0},{"$f":"IF(AB207=1,AA192*-$F191/$G206*SUM(AB214:AN214),AA192*-$F191/$G206*AB214)","v":0},{"$f":"IF(AC207=1,AB192*-$F191/$G206*SUM(AC214:AO214),AB192*-$F191/$G206*AC214)","v":0},{"$f":"IF(AD207=1,AC192*-$F191/$G206*SUM(AD214:AP214),AC192*-$F191/$G206*AD214)","v":0},{"$f":"IF(AE207=1,AD192*-$F191/$G206*SUM(AE214:AQ214),AD192*-$F191/$G206*AE214)","v":0},{"$f":"IF(AF207=1,AE192*-$F191/$G206*SUM(AF214:AR214),AE192*-$F191/$G206*AF214)","v":0},{"$f":"IF(AG207=1,AF192*-$F191/$G206*SUM(AG214:AS214),AF192*-$F191/$G206*AG214)","v":0},{"$f":"IF(AH207=1,AG192*-$F191/$G206*SUM(AH214:AT214),AG192*-$F191/$G206*AH214)","v":0},{"$f":"IF(AI207=1,AH192*-$F191/$G206*SUM(AI214:AU214),AH192*-$F191/$G206*AI214)","v":0},{"$f":"IF(AJ207=1,AI192*-$F191/$G206*SUM(AJ214:AV214),AI192*-$F191/$G206*AJ214)","v":0},{"$f":"SUM(Y190:AJ190)","v":0},{"$f":"IF(AL207=1,AJ192*-$F191/$G206*SUM(AL214:AW214),AJ192*-$F191/$G206*AL214)","v":0},{"$f":"IF(AM207=1,AL192*-$F191/$G206*SUM(AM214:AZ214),AL192*-$F191/$G206*AM214)","v":0},{"$f":"IF(AN207=1,AM192*-$F191/$G206*SUM(AN214:BA214),AM192*-$F191/$G206*AN214)","v":0},{"$f":"IF(AO207=1,AN192*-$F191/$G206*SUM(AO214:BB214),AN192*-$F191/$G206*AO214)","v":0},{"$f":"IF(AP207=1,AO192*-$F191/$G206*SUM(AP214:BC214),AO192*-$F191/$G206*AP214)","v":0},{"$f":"IF(AQ207=1,AP192*-$F191/$G206*SUM(AQ214:BD214),AP192*-$F191/$G206*AQ214)","v":0},{"$f":"IF(AR207=1,AQ192*-$F191/$G206*SUM(AR214:BE214),AQ192*-$F191/$G206*AR214)","v":0},{"$f":"IF(AS207=1,AR192*-$F191/$G206*SUM(AS214:BF214),AR192*-$F191/$G206*AS214)","v":0},{"$f":"IF(AT207=1,AS192*-$F191/$G206*SUM(AT214:BG214),AS192*-$F191/$G206*AT214)","v":0},{"$f":"IF(AU207=1,AT192*-$F191/$G206*SUM(AU214:BH214),AT192*-$F191/$G206*AU214)","v":0},{"$f":"IF(AV207=1,AU192*-$F191/$G206*SUM(AV214:BI214),AU192*-$F191/$G206*AV214)","v":0},{"$f":"IF(AW207=1,AV192*-$F191/$G206*SUM(AW214:BJ214),AV192*-$F191/$G206*AW214)","v":0},{"$f":"SUM(AL190:AW190)","v":0},{"$f":"IF(AY207=1,AW192*-$F191/$G206*SUM(AY214:BJ214),AW192*-$F191/$G206*AY214)","v":0},{"$f":"IF(AZ207=1,AY192*-$F191/$G206*SUM(AZ214:BM214),AY192*-$F191/$G206*AZ214)","v":0},{"$f":"IF(BA207=1,AZ192*-$F191/$G206*SUM(BA214:BN214),AZ192*-$F191/$G206*BA214)","v":0},{"$f":"IF(BB207=1,BA192*-$F191/$G206*SUM(BB214:BO214),BA192*-$F191/$G206*BB214)","v":0},{"$f":"IF(BC207=1,BB192*-$F191/$G206*SUM(BC214:BP214),BB192*-$F191/$G206*BC214)","v":0},{"$f":"IF(BD207=1,BC192*-$F191/$G206*SUM(BD214:BQ214),BC192*-$F191/$G206*BD214)","v":0},{"$f":"IF(BE207=1,BD192*-$F191/$G206*SUM(BE214:BR214),BD192*-$F191/$G206*BE214)","v":0},{"$f":"IF(BF207=1,BE192*-$F191/$G206*SUM(BF214:BS214),BE192*-$F191/$G206*BF214)","v":0},{"$f":"IF(BG207=1,BF192*-$F191/$G206*SUM(BG214:BT214),BF192*-$F191/$G206*BG214)","v":0},{"$f":"IF(BH207=1,BG192*-$F191/$G206*SUM(BH214:BU214),BG192*-$F191/$G206*BH214)","v":0},{"$f":"IF(BI207=1,BH192*-$F191/$G206*SUM(BI214:BV214),BH192*-$F191/$G206*BI214)","v":0},{"$f":"IF(BJ207=1,BI192*-$F191/$G206*SUM(BJ214:BW214),BI192*-$F191/$G206*BJ214)","v":0},{"$f":"SUM(AY190:BJ190)","v":0},{"$f":"IF(BL207=1,BJ192*-$F191/$G206*SUM(BL214:BW214),BJ192*-$F191/$G206*BL214)","v":0},{"$f":"IF(BM207=1,BL192*-$F191/$G206*SUM(BM214:BZ214),BL192*-$F191/$G206*BM214)","v":0},{"$f":"IF(BN207=1,BM192*-$F191/$G206*SUM(BN214:CA214),BM192*-$F191/$G206*BN214)","v":0},{"$f":"IF(BO207=1,BN192*-$F191/$G206*SUM(BO214:CB214),BN192*-$F191/$G206*BO214)","v":0},{"$f":"IF(BP207=1,BO192*-$F191/$G206*SUM(BP214:CC214),BO192*-$F191/$G206*BP214)","v":0},{"$f":"IF(BQ207=1,BP192*-$F191/$G206*SUM(BQ214:CD214),BP192*-$F191/$G206*BQ214)","v":0},{"$f":"IF(BR207=1,BQ192*-$F191/$G206*SUM(BR214:CE214),BQ192*-$F191/$G206*BR214)","v":0},{"$f":"IF(BS207=1,BR192*-$F191/$G206*SUM(BS214:CF214),BR192*-$F191/$G206*BS214)","v":0},{"$f":"IF(BT207=1,BS192*-$F191/$G206*SUM(BT214:CG214),BS192*-$F191/$G206*BT214)","v":0},{"$f":"IF(BU207=1,BT192*-$F191/$G206*SUM(BU214:CH214),BT192*-$F191/$G206*BU214)","v":0},{"$f":"IF(BV207=1,BU192*-$F191/$G206*SUM(BV214:CI214),BU192*-$F191/$G206*BV214)","v":0},{"$f":"IF(BW207=1,BV192*-$F191/$G206*SUM(BW214:CJ214),BV192*-$F191/$G206*BW214)","v":0},{"$f":"SUM(BL190:BW190)","v":0},{"$f":"IF(BY207=1,BW192*-$F191/$G206*SUM(BY214:CJ214),BW192*-$F191/$G206*BY214)","v":0},{"$f":"IF(BZ207=1,BY192*-$F191/$G206*SUM(BZ214:CM214),BY192*-$F191/$G206*BZ214)","v":0},{"$f":"IF(CA207=1,BZ192*-$F191/$G206*SUM(CA214:CN214),BZ192*-$F191/$G206*CA214)","v":0},{"$f":"IF(CB207=1,CA192*-$F191/$G206*SUM(CB214:CO214),CA192*-$F191/$G206*CB214)","v":0},{"$f":"IF(CC207=1,CB192*-$F191/$G206*SUM(CC214:CP214),CB192*-$F191/$G206*CC214)","v":0},{"$f":"IF(CD207=1,CC192*-$F191/$G206*SUM(CD214:CQ214),CC192*-$F191/$G206*CD214)","v":0},{"$f":"IF(CE207=1,CD192*-$F191/$G206*SUM(CE214:CR214),CD192*-$F191/$G206*CE214)","v":0},{"$f":"IF(CF207=1,CE192*-$F191/$G206*SUM(CF214:CS214),CE192*-$F191/$G206*CF214)","v":0},{"$f":"IF(CG207=1,CF192*-$F191/$G206*SUM(CG214:CT214),CF192*-$F191/$G206*CG214)","v":0},{"$f":"IF(CH207=1,CG192*-$F191/$G206*SUM(CH214:CU214),CG192*-$F191/$G206*CH214)","v":0},{"$f":"IF(CI207=1,CH192*-$F191/$G206*SUM(CI214:CV214),CH192*-$F191/$G206*CI214)","v":0},{"$f":"IF(CJ207=1,CI192*-$F191/$G206*SUM(CJ214:CW214),CI192*-$F191/$G206*CJ214)","v":0},{"$f":"SUM(BY190:CJ190)","v":0},{"$f":"IF(CL207=1,CJ192*-$F191/$G206*SUM(CL214:CW214),CJ192*-$F191/$G206*CL214)","v":0},{"$f":"IF(CM207=1,CL192*-$F191/$G206*SUM(CM214:CZ214),CL192*-$F191/$G206*CM214)","v":0},{"$f":"IF(CN207=1,CM192*-$F191/$G206*SUM(CN214:DA214),CM192*-$F191/$G206*CN214)","v":0},{"$f":"IF(CO207=1,CN192*-$F191/$G206*SUM(CO214:DB214),CN192*-$F191/$G206*CO214)","v":0},{"$f":"IF(CP207=1,CO192*-$F191/$G206*SUM(CP214:DC214),CO192*-$F191/$G206*CP214)","v":0},{"$f":"IF(CQ207=1,CP192*-$F191/$G206*SUM(CQ214:DD214),CP192*-$F191/$G206*CQ214)","v":0},{"$f":"IF(CR207=1,CQ192*-$F191/$G206*SUM(CR214:DE214),CQ192*-$F191/$G206*CR214)","v":0},{"$f":"IF(CS207=1,CR192*-$F191/$G206*SUM(CS214:DF214),CR192*-$F191/$G206*CS214)","v":0},{"$f":"IF(CT207=1,CS192*-$F191/$G206*SUM(CT214:DG214),CS192*-$F191/$G206*CT214)","v":0},{"$f":"IF(CU207=1,CT192*-$F191/$G206*SUM(CU214:DH214),CT192*-$F191/$G206*CU214)","v":0},{"$f":"IF(CV207=1,CU192*-$F191/$G206*SUM(CV214:DI214),CU192*-$F191/$G206*CV214)","v":0},{"$f":"IF(CW207=1,CV192*-$F191/$G206*SUM(CW214:DJ214),CV192*-$F191/$G206*CW214)","v":0},{"$f":"SUM(CL190:CW190)","v":0},{"$f":"IF(CY207=1,CW192*-$F191/$G206*SUM(CY214:DJ214),CW192*-$F191/$G206*CY214)","v":0},{"$f":"IF(CZ207=1,CY192*-$F191/$G206*SUM(CZ214:DM214),CY192*-$F191/$G206*CZ214)","v":0},{"$f":"IF(DA207=1,CZ192*-$F191/$G206*SUM(DA214:DN214),CZ192*-$F191/$G206*DA214)","v":0},{"$f":"IF(DB207=1,DA192*-$F191/$G206*SUM(DB214:DO214),DA192*-$F191/$G206*DB214)","v":0},{"$f":"IF(DC207=1,DB192*-$F191/$G206*SUM(DC214:DP214),DB192*-$F191/$G206*DC214)","v":0},{"$f":"IF(DD207=1,DC192*-$F191/$G206*SUM(DD214:DQ214),DC192*-$F191/$G206*DD214)","v":0},{"$f":"IF(DE207=1,DD192*-$F191/$G206*SUM(DE214:DR214),DD192*-$F191/$G206*DE214)","v":0},{"$f":"IF(DF207=1,DE192*-$F191/$G206*SUM(DF214:DS214),DE192*-$F191/$G206*DF214)","v":0},{"$f":"IF(DG207=1,DF192*-$F191/$G206*SUM(DG214:DT214),DF192*-$F191/$G206*DG214)","v":0},{"$f":"IF(DH207=1,DG192*-$F191/$G206*SUM(DH214:DU214),DG192*-$F191/$G206*DH214)","v":0},{"$f":"IF(DI207=1,DH192*-$F191/$G206*SUM(DI214:DU214),DH192*-$F191/$G206*DI214)","v":0},{"$f":"IF(DJ207=1,DI192*-$F191/$G206*SUM(DJ214:DU214),DI192*-$F191/$G206*DJ214)","v":0},{"$f":"SUM(CY190:DJ190)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":190}]
[1,{"$f":"\"D\"&C188","v":"D7"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y206=1,$J188,IF(Y207=1,-X192,IF(Y216<>0,IF($J191=\"Serielån\",$J188/$F207*-Y211*Y214,(Y216-Y189)*Y211),0)))","v":0},{"$f":"IF(Z206=1,$J188,IF(Z207=1,-Y192,IF(Z216<>0,IF($J191=\"Serielån\",$J188/$F207*-Z211*Z214,(Z216-Z189)*Z211),0)))","v":0},{"$f":"IF(AA206=1,$J188,IF(AA207=1,-Z192,IF(AA216<>0,IF($J191=\"Serielån\",$J188/$F207*-AA211*AA214,(AA216-AA189)*AA211),0)))","v":0},{"$f":"IF(AB206=1,$J188,IF(AB207=1,-AA192,IF(AB216<>0,IF($J191=\"Serielån\",$J188/$F207*-AB211*AB214,(AB216-AB189)*AB211),0)))","v":0},{"$f":"IF(AC206=1,$J188,IF(AC207=1,-AB192,IF(AC216<>0,IF($J191=\"Serielån\",$J188/$F207*-AC211*AC214,(AC216-AC189)*AC211),0)))","v":0},{"$f":"IF(AD206=1,$J188,IF(AD207=1,-AC192,IF(AD216<>0,IF($J191=\"Serielån\",$J188/$F207*-AD211*AD214,(AD216-AD189)*AD211),0)))","v":0},{"$f":"IF(AE206=1,$J188,IF(AE207=1,-AD192,IF(AE216<>0,IF($J191=\"Serielån\",$J188/$F207*-AE211*AE214,(AE216-AE189)*AE211),0)))","v":0},{"$f":"IF(AF206=1,$J188,IF(AF207=1,-AE192,IF(AF216<>0,IF($J191=\"Serielån\",$J188/$F207*-AF211*AF214,(AF216-AF189)*AF211),0)))","v":0},{"$f":"IF(AG206=1,$J188,IF(AG207=1,-AF192,IF(AG216<>0,IF($J191=\"Serielån\",$J188/$F207*-AG211*AG214,(AG216-AG189)*AG211),0)))","v":0},{"$f":"IF(AH206=1,$J188,IF(AH207=1,-AG192,IF(AH216<>0,IF($J191=\"Serielån\",$J188/$F207*-AH211*AH214,(AH216-AH189)*AH211),0)))","v":0},{"$f":"IF(AI206=1,$J188,IF(AI207=1,-AH192,IF(AI216<>0,IF($J191=\"Serielån\",$J188/$F207*-AI211*AI214,(AI216-AI189)*AI211),0)))","v":0},{"$f":"IF(AJ206=1,$J188,IF(AJ207=1,-AI192,IF(AJ216<>0,IF($J191=\"Serielån\",$J188/$F207*-AJ211*AJ214,(AJ216-AJ189)*AJ211),0)))","v":0},{"$f":"SUM(Y191:AJ191)","v":0},{"$f":"IF(AL206=1,$J188,IF(AL207=1,-AJ192,IF(AL216<>0,IF($J191=\"Serielån\",$J188/$F207*-AL211*AL214,(AL216-AL189)*AL211),0)))","v":0},{"$f":"IF(AM206=1,$J188,IF(AM207=1,-AL192,IF(AM216<>0,IF($J191=\"Serielån\",$J188/$F207*-AM211*AM214,(AM216-AM189)*AM211),0)))","v":0},{"$f":"IF(AN206=1,$J188,IF(AN207=1,-AM192,IF(AN216<>0,IF($J191=\"Serielån\",$J188/$F207*-AN211*AN214,(AN216-AN189)*AN211),0)))","v":0},{"$f":"IF(AO206=1,$J188,IF(AO207=1,-AN192,IF(AO216<>0,IF($J191=\"Serielån\",$J188/$F207*-AO211*AO214,(AO216-AO189)*AO211),0)))","v":0},{"$f":"IF(AP206=1,$J188,IF(AP207=1,-AO192,IF(AP216<>0,IF($J191=\"Serielån\",$J188/$F207*-AP211*AP214,(AP216-AP189)*AP211),0)))","v":0},{"$f":"IF(AQ206=1,$J188,IF(AQ207=1,-AP192,IF(AQ216<>0,IF($J191=\"Serielån\",$J188/$F207*-AQ211*AQ214,(AQ216-AQ189)*AQ211),0)))","v":0},{"$f":"IF(AR206=1,$J188,IF(AR207=1,-AQ192,IF(AR216<>0,IF($J191=\"Serielån\",$J188/$F207*-AR211*AR214,(AR216-AR189)*AR211),0)))","v":0},{"$f":"IF(AS206=1,$J188,IF(AS207=1,-AR192,IF(AS216<>0,IF($J191=\"Serielån\",$J188/$F207*-AS211*AS214,(AS216-AS189)*AS211),0)))","v":0},{"$f":"IF(AT206=1,$J188,IF(AT207=1,-AS192,IF(AT216<>0,IF($J191=\"Serielån\",$J188/$F207*-AT211*AT214,(AT216-AT189)*AT211),0)))","v":0},{"$f":"IF(AU206=1,$J188,IF(AU207=1,-AT192,IF(AU216<>0,IF($J191=\"Serielån\",$J188/$F207*-AU211*AU214,(AU216-AU189)*AU211),0)))","v":0},{"$f":"IF(AV206=1,$J188,IF(AV207=1,-AU192,IF(AV216<>0,IF($J191=\"Serielån\",$J188/$F207*-AV211*AV214,(AV216-AV189)*AV211),0)))","v":0},{"$f":"IF(AW206=1,$J188,IF(AW207=1,-AV192,IF(AW216<>0,IF($J191=\"Serielån\",$J188/$F207*-AW211*AW214,(AW216-AW189)*AW211),0)))","v":0},{"$f":"SUM(AL191:AW191)","v":0},{"$f":"IF(AY206=1,$J188,IF(AY207=1,-AW192,IF(AY216<>0,IF($J191=\"Serielån\",$J188/$F207*-AY211*AY214,(AY216-AY189)*AY211),0)))","v":0},{"$f":"IF(AZ206=1,$J188,IF(AZ207=1,-AY192,IF(AZ216<>0,IF($J191=\"Serielån\",$J188/$F207*-AZ211*AZ214,(AZ216-AZ189)*AZ211),0)))","v":0},{"$f":"IF(BA206=1,$J188,IF(BA207=1,-AZ192,IF(BA216<>0,IF($J191=\"Serielån\",$J188/$F207*-BA211*BA214,(BA216-BA189)*BA211),0)))","v":0},{"$f":"IF(BB206=1,$J188,IF(BB207=1,-BA192,IF(BB216<>0,IF($J191=\"Serielån\",$J188/$F207*-BB211*BB214,(BB216-BB189)*BB211),0)))","v":0},{"$f":"IF(BC206=1,$J188,IF(BC207=1,-BB192,IF(BC216<>0,IF($J191=\"Serielån\",$J188/$F207*-BC211*BC214,(BC216-BC189)*BC211),0)))","v":0},{"$f":"IF(BD206=1,$J188,IF(BD207=1,-BC192,IF(BD216<>0,IF($J191=\"Serielån\",$J188/$F207*-BD211*BD214,(BD216-BD189)*BD211),0)))","v":0},{"$f":"IF(BE206=1,$J188,IF(BE207=1,-BD192,IF(BE216<>0,IF($J191=\"Serielån\",$J188/$F207*-BE211*BE214,(BE216-BE189)*BE211),0)))","v":0},{"$f":"IF(BF206=1,$J188,IF(BF207=1,-BE192,IF(BF216<>0,IF($J191=\"Serielån\",$J188/$F207*-BF211*BF214,(BF216-BF189)*BF211),0)))","v":0},{"$f":"IF(BG206=1,$J188,IF(BG207=1,-BF192,IF(BG216<>0,IF($J191=\"Serielån\",$J188/$F207*-BG211*BG214,(BG216-BG189)*BG211),0)))","v":0},{"$f":"IF(BH206=1,$J188,IF(BH207=1,-BG192,IF(BH216<>0,IF($J191=\"Serielån\",$J188/$F207*-BH211*BH214,(BH216-BH189)*BH211),0)))","v":0},{"$f":"IF(BI206=1,$J188,IF(BI207=1,-BH192,IF(BI216<>0,IF($J191=\"Serielån\",$J188/$F207*-BI211*BI214,(BI216-BI189)*BI211),0)))","v":0},{"$f":"IF(BJ206=1,$J188,IF(BJ207=1,-BI192,IF(BJ216<>0,IF($J191=\"Serielån\",$J188/$F207*-BJ211*BJ214,(BJ216-BJ189)*BJ211),0)))","v":0},{"$f":"SUM(AY191:BJ191)","v":0},{"$f":"IF(BL206=1,$J188,IF(BL207=1,-BJ192,IF(BL216<>0,IF($J191=\"Serielån\",$J188/$F207*-BL211*BL214,(BL216-BL189)*BL211),0)))","v":0},{"$f":"IF(BM206=1,$J188,IF(BM207=1,-BL192,IF(BM216<>0,IF($J191=\"Serielån\",$J188/$F207*-BM211*BM214,(BM216-BM189)*BM211),0)))","v":0},{"$f":"IF(BN206=1,$J188,IF(BN207=1,-BM192,IF(BN216<>0,IF($J191=\"Serielån\",$J188/$F207*-BN211*BN214,(BN216-BN189)*BN211),0)))","v":0},{"$f":"IF(BO206=1,$J188,IF(BO207=1,-BN192,IF(BO216<>0,IF($J191=\"Serielån\",$J188/$F207*-BO211*BO214,(BO216-BO189)*BO211),0)))","v":0},{"$f":"IF(BP206=1,$J188,IF(BP207=1,-BO192,IF(BP216<>0,IF($J191=\"Serielån\",$J188/$F207*-BP211*BP214,(BP216-BP189)*BP211),0)))","v":0},{"$f":"IF(BQ206=1,$J188,IF(BQ207=1,-BP192,IF(BQ216<>0,IF($J191=\"Serielån\",$J188/$F207*-BQ211*BQ214,(BQ216-BQ189)*BQ211),0)))","v":0},{"$f":"IF(BR206=1,$J188,IF(BR207=1,-BQ192,IF(BR216<>0,IF($J191=\"Serielån\",$J188/$F207*-BR211*BR214,(BR216-BR189)*BR211),0)))","v":0},{"$f":"IF(BS206=1,$J188,IF(BS207=1,-BR192,IF(BS216<>0,IF($J191=\"Serielån\",$J188/$F207*-BS211*BS214,(BS216-BS189)*BS211),0)))","v":0},{"$f":"IF(BT206=1,$J188,IF(BT207=1,-BS192,IF(BT216<>0,IF($J191=\"Serielån\",$J188/$F207*-BT211*BT214,(BT216-BT189)*BT211),0)))","v":0},{"$f":"IF(BU206=1,$J188,IF(BU207=1,-BT192,IF(BU216<>0,IF($J191=\"Serielån\",$J188/$F207*-BU211*BU214,(BU216-BU189)*BU211),0)))","v":0},{"$f":"IF(BV206=1,$J188,IF(BV207=1,-BU192,IF(BV216<>0,IF($J191=\"Serielån\",$J188/$F207*-BV211*BV214,(BV216-BV189)*BV211),0)))","v":0},{"$f":"IF(BW206=1,$J188,IF(BW207=1,-BV192,IF(BW216<>0,IF($J191=\"Serielån\",$J188/$F207*-BW211*BW214,(BW216-BW189)*BW211),0)))","v":0},{"$f":"SUM(BL191:BW191)","v":0},{"$f":"IF(BY206=1,$J188,IF(BY207=1,-BW192,IF(BY216<>0,IF($J191=\"Serielån\",$J188/$F207*-BY211*BY214,(BY216-BY189)*BY211),0)))","v":0},{"$f":"IF(BZ206=1,$J188,IF(BZ207=1,-BY192,IF(BZ216<>0,IF($J191=\"Serielån\",$J188/$F207*-BZ211*BZ214,(BZ216-BZ189)*BZ211),0)))","v":0},{"$f":"IF(CA206=1,$J188,IF(CA207=1,-BZ192,IF(CA216<>0,IF($J191=\"Serielån\",$J188/$F207*-CA211*CA214,(CA216-CA189)*CA211),0)))","v":0},{"$f":"IF(CB206=1,$J188,IF(CB207=1,-CA192,IF(CB216<>0,IF($J191=\"Serielån\",$J188/$F207*-CB211*CB214,(CB216-CB189)*CB211),0)))","v":0},{"$f":"IF(CC206=1,$J188,IF(CC207=1,-CB192,IF(CC216<>0,IF($J191=\"Serielån\",$J188/$F207*-CC211*CC214,(CC216-CC189)*CC211),0)))","v":0},{"$f":"IF(CD206=1,$J188,IF(CD207=1,-CC192,IF(CD216<>0,IF($J191=\"Serielån\",$J188/$F207*-CD211*CD214,(CD216-CD189)*CD211),0)))","v":0},{"$f":"IF(CE206=1,$J188,IF(CE207=1,-CD192,IF(CE216<>0,IF($J191=\"Serielån\",$J188/$F207*-CE211*CE214,(CE216-CE189)*CE211),0)))","v":0},{"$f":"IF(CF206=1,$J188,IF(CF207=1,-CE192,IF(CF216<>0,IF($J191=\"Serielån\",$J188/$F207*-CF211*CF214,(CF216-CF189)*CF211),0)))","v":0},{"$f":"IF(CG206=1,$J188,IF(CG207=1,-CF192,IF(CG216<>0,IF($J191=\"Serielån\",$J188/$F207*-CG211*CG214,(CG216-CG189)*CG211),0)))","v":0},{"$f":"IF(CH206=1,$J188,IF(CH207=1,-CG192,IF(CH216<>0,IF($J191=\"Serielån\",$J188/$F207*-CH211*CH214,(CH216-CH189)*CH211),0)))","v":0},{"$f":"IF(CI206=1,$J188,IF(CI207=1,-CH192,IF(CI216<>0,IF($J191=\"Serielån\",$J188/$F207*-CI211*CI214,(CI216-CI189)*CI211),0)))","v":0},{"$f":"IF(CJ206=1,$J188,IF(CJ207=1,-CI192,IF(CJ216<>0,IF($J191=\"Serielån\",$J188/$F207*-CJ211*CJ214,(CJ216-CJ189)*CJ211),0)))","v":0},{"$f":"SUM(BY191:CJ191)","v":0},{"$f":"IF(CL206=1,$J188,IF(CL207=1,-CJ192,IF(CL216<>0,IF($J191=\"Serielån\",$J188/$F207*-CL211*CL214,(CL216-CL189)*CL211),0)))","v":0},{"$f":"IF(CM206=1,$J188,IF(CM207=1,-CL192,IF(CM216<>0,IF($J191=\"Serielån\",$J188/$F207*-CM211*CM214,(CM216-CM189)*CM211),0)))","v":0},{"$f":"IF(CN206=1,$J188,IF(CN207=1,-CM192,IF(CN216<>0,IF($J191=\"Serielån\",$J188/$F207*-CN211*CN214,(CN216-CN189)*CN211),0)))","v":0},{"$f":"IF(CO206=1,$J188,IF(CO207=1,-CN192,IF(CO216<>0,IF($J191=\"Serielån\",$J188/$F207*-CO211*CO214,(CO216-CO189)*CO211),0)))","v":0},{"$f":"IF(CP206=1,$J188,IF(CP207=1,-CO192,IF(CP216<>0,IF($J191=\"Serielån\",$J188/$F207*-CP211*CP214,(CP216-CP189)*CP211),0)))","v":0},{"$f":"IF(CQ206=1,$J188,IF(CQ207=1,-CP192,IF(CQ216<>0,IF($J191=\"Serielån\",$J188/$F207*-CQ211*CQ214,(CQ216-CQ189)*CQ211),0)))","v":0},{"$f":"IF(CR206=1,$J188,IF(CR207=1,-CQ192,IF(CR216<>0,IF($J191=\"Serielån\",$J188/$F207*-CR211*CR214,(CR216-CR189)*CR211),0)))","v":0},{"$f":"IF(CS206=1,$J188,IF(CS207=1,-CR192,IF(CS216<>0,IF($J191=\"Serielån\",$J188/$F207*-CS211*CS214,(CS216-CS189)*CS211),0)))","v":0},{"$f":"IF(CT206=1,$J188,IF(CT207=1,-CS192,IF(CT216<>0,IF($J191=\"Serielån\",$J188/$F207*-CT211*CT214,(CT216-CT189)*CT211),0)))","v":0},{"$f":"IF(CU206=1,$J188,IF(CU207=1,-CT192,IF(CU216<>0,IF($J191=\"Serielån\",$J188/$F207*-CU211*CU214,(CU216-CU189)*CU211),0)))","v":0},{"$f":"IF(CV206=1,$J188,IF(CV207=1,-CU192,IF(CV216<>0,IF($J191=\"Serielån\",$J188/$F207*-CV211*CV214,(CV216-CV189)*CV211),0)))","v":0},{"$f":"IF(CW206=1,$J188,IF(CW207=1,-CV192,IF(CW216<>0,IF($J191=\"Serielån\",$J188/$F207*-CW211*CW214,(CW216-CW189)*CW211),0)))","v":0},{"$f":"SUM(CL191:CW191)","v":0},{"$f":"IF(CY206=1,$J188,IF(CY207=1,-CW192,IF(CY216<>0,IF($J191=\"Serielån\",$J188/$F207*-CY211*CY214,(CY216-CY189)*CY211),0)))","v":0},{"$f":"IF(CZ206=1,$J188,IF(CZ207=1,-CY192,IF(CZ216<>0,IF($J191=\"Serielån\",$J188/$F207*-CZ211*CZ214,(CZ216-CZ189)*CZ211),0)))","v":0},{"$f":"IF(DA206=1,$J188,IF(DA207=1,-CZ192,IF(DA216<>0,IF($J191=\"Serielån\",$J188/$F207*-DA211*DA214,(DA216-DA189)*DA211),0)))","v":0},{"$f":"IF(DB206=1,$J188,IF(DB207=1,-DA192,IF(DB216<>0,IF($J191=\"Serielån\",$J188/$F207*-DB211*DB214,(DB216-DB189)*DB211),0)))","v":0},{"$f":"IF(DC206=1,$J188,IF(DC207=1,-DB192,IF(DC216<>0,IF($J191=\"Serielån\",$J188/$F207*-DC211*DC214,(DC216-DC189)*DC211),0)))","v":0},{"$f":"IF(DD206=1,$J188,IF(DD207=1,-DC192,IF(DD216<>0,IF($J191=\"Serielån\",$J188/$F207*-DD211*DD214,(DD216-DD189)*DD211),0)))","v":0},{"$f":"IF(DE206=1,$J188,IF(DE207=1,-DD192,IF(DE216<>0,IF($J191=\"Serielån\",$J188/$F207*-DE211*DE214,(DE216-DE189)*DE211),0)))","v":0},{"$f":"IF(DF206=1,$J188,IF(DF207=1,-DE192,IF(DF216<>0,IF($J191=\"Serielån\",$J188/$F207*-DF211*DF214,(DF216-DF189)*DF211),0)))","v":0},{"$f":"IF(DG206=1,$J188,IF(DG207=1,-DF192,IF(DG216<>0,IF($J191=\"Serielån\",$J188/$F207*-DG211*DG214,(DG216-DG189)*DG211),0)))","v":0},{"$f":"IF(DH206=1,$J188,IF(DH207=1,-DG192,IF(DH216<>0,IF($J191=\"Serielån\",$J188/$F207*-DH211*DH214,(DH216-DH189)*DH211),0)))","v":0},{"$f":"IF(DI206=1,$J188,IF(DI207=1,-DH192,IF(DI216<>0,IF($J191=\"Serielån\",$J188/$F207*-DI211*DI214,(DI216-DI189)*DI211),0)))","v":0},{"$f":"IF(DJ206=1,$J188,IF(DJ207=1,-DI192,IF(DJ216<>0,IF($J191=\"Serielån\",$J188/$F207*-DJ211*DJ214,(DJ216-DJ189)*DJ211),0)))","v":0},{"$f":"SUM(CY191:DJ191)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":191}]
[1,{"$f":"\"E\"&C188","v":"E7"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X208=1,J188,0)","v":0},{"$f":"X192+Y191","v":0},{"$f":"Y192+Z191","v":0},{"$f":"Z192+AA191","v":0},{"$f":"AA192+AB191","v":0},{"$f":"AB192+AC191","v":0},{"$f":"AC192+AD191","v":0},{"$f":"AD192+AE191","v":0},{"$f":"AE192+AF191","v":0},{"$f":"AF192+AG191","v":0},{"$f":"AG192+AH191","v":0},{"$f":"AH192+AI191","v":0},{"$f":"AI192+AJ191","v":0},{"$f":"+AJ192","v":0},{"$f":"AJ192+AL191","v":0},{"$f":"AL192+AM191","v":0},{"$f":"AM192+AN191","v":0},{"$f":"AN192+AO191","v":0},{"$f":"AO192+AP191","v":0},{"$f":"AP192+AQ191","v":0},{"$f":"AQ192+AR191","v":0},{"$f":"AR192+AS191","v":0},{"$f":"AS192+AT191","v":0},{"$f":"AT192+AU191","v":0},{"$f":"AU192+AV191","v":0},{"$f":"AV192+AW191","v":0},{"$f":"+AW192","v":0},{"$f":"AW192+AY191","v":0},{"$f":"AY192+AZ191","v":0},{"$f":"AZ192+BA191","v":0},{"$f":"BA192+BB191","v":0},{"$f":"BB192+BC191","v":0},{"$f":"BC192+BD191","v":0},{"$f":"BD192+BE191","v":0},{"$f":"BE192+BF191","v":0},{"$f":"BF192+BG191","v":0},{"$f":"BG192+BH191","v":0},{"$f":"BH192+BI191","v":0},{"$f":"BI192+BJ191","v":0},{"$f":"+BJ192","v":0},{"$f":"BJ192+BL191","v":0},{"$f":"BL192+BM191","v":0},{"$f":"BM192+BN191","v":0},{"$f":"BN192+BO191","v":0},{"$f":"BO192+BP191","v":0},{"$f":"BP192+BQ191","v":0},{"$f":"BQ192+BR191","v":0},{"$f":"BR192+BS191","v":0},{"$f":"BS192+BT191","v":0},{"$f":"BT192+BU191","v":0},{"$f":"BU192+BV191","v":0},{"$f":"BV192+BW191","v":0},{"$f":"+BW192","v":0},{"$f":"BW192+BY191","v":0},{"$f":"BY192+BZ191","v":0},{"$f":"BZ192+CA191","v":0},{"$f":"CA192+CB191","v":0},{"$f":"CB192+CC191","v":0},{"$f":"CC192+CD191","v":0},{"$f":"CD192+CE191","v":0},{"$f":"CE192+CF191","v":0},{"$f":"CF192+CG191","v":0},{"$f":"CG192+CH191","v":0},{"$f":"CH192+CI191","v":0},{"$f":"CI192+CJ191","v":0},{"$f":"+CJ192","v":0},{"$f":"CJ192+CL191","v":0},{"$f":"CL192+CM191","v":0},{"$f":"CM192+CN191","v":0},{"$f":"CN192+CO191","v":0},{"$f":"CO192+CP191","v":0},{"$f":"CP192+CQ191","v":0},{"$f":"CQ192+CR191","v":0},{"$f":"CR192+CS191","v":0},{"$f":"CS192+CT191","v":0},{"$f":"CT192+CU191","v":0},{"$f":"CU192+CV191","v":0},{"$f":"CV192+CW191","v":0},{"$f":"+CW192","v":0},{"$f":"CW192+CY191","v":0},{"$f":"CY192+CZ191","v":0},{"$f":"CZ192+DA191","v":0},{"$f":"DA192+DB191","v":0},{"$f":"DB192+DC191","v":0},{"$f":"DC192+DD191","v":0},{"$f":"DD192+DE191","v":0},{"$f":"DE192+DF191","v":0},{"$f":"DF192+DG191","v":0},{"$f":"DG192+DH191","v":0},{"$f":"DH192+DI191","v":0},{"$f":"DI192+DJ191","v":0},{"$f":"+DJ192","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":192}]
[1,{"$f":"\"F\"&C188","v":"F7"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y189*Y213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y193:AJ193)","v":0},{"$f":"+AL189*AL213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL193:AW193)","v":0},{"$f":"+AY189*AY213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY193:BJ193)","v":0},{"$f":"+BL189*BL213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL193:BW193)","v":0},{"$f":"+BY189*BY213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY193:CJ193)","v":0},{"$f":"+CL189*CL213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL193:CW193)","v":0},{"$f":"+CY189*CY213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY193:DJ193)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":193}]
[1,{"$f":"\"G\"&C188","v":"G7"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y190*Y213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL190*AL213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL194:AW194)","v":0},{"$f":"+AY190*AY213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY194:BJ194)","v":0},{"$f":"+BL190*BL213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL194:BW194)","v":0},{"$f":"+BY190*BY213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY194:CJ194)","v":0},{"$f":"+CL190*CL213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL194:CW194)","v":0},{"$f":"+CY190*CY213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY194:DJ194)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":194}]
[1,{"$f":"\"H\"&C188","v":"H7"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y207=1,$G193-Y200,IF(Y206=1,0,-Y200))","v":0},{"$f":"IF(Z207=1,$G193-Z200,IF(Z206=1,0,-Z200))","v":0},{"$f":"IF(AA207=1,$G193-AA200,IF(AA206=1,0,-AA200))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL207=1,$G193-AL200,IF(AL206=1,0,-AL200))","v":0},{"$f":"IF(AM207=1,$G193-AM200,IF(AM206=1,0,-AM200))","v":0},{"$f":"IF(AN207=1,$G193-AN200,IF(AN206=1,0,-AN200))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL195:AW195)","v":0},{"$f":"IF(AY207=1,$G193-AY200,IF(AY206=1,0,-AY200))","v":0},{"$f":"IF(AZ207=1,$G193-AZ200,IF(AZ206=1,0,-AZ200))","v":0},{"$f":"IF(BA207=1,$G193-BA200,IF(BA206=1,0,-BA200))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY195:BJ195)","v":0},{"$f":"IF(BL207=1,$G193-BL200,IF(BL206=1,0,-BL200))","v":0},{"$f":"IF(BM207=1,$G193-BM200,IF(BM206=1,0,-BM200))","v":0},{"$f":"IF(BN207=1,$G193-BN200,IF(BN206=1,0,-BN200))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL195:BW195)","v":0},{"$f":"IF(BY207=1,$G193-BY200,IF(BY206=1,0,-BY200))","v":0},{"$f":"IF(BZ207=1,$G193-BZ200,IF(BZ206=1,0,-BZ200))","v":0},{"$f":"IF(CA207=1,$G193-CA200,IF(CA206=1,0,-CA200))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY195:CJ195)","v":0},{"$f":"IF(CL207=1,$G193-CL200,IF(CL206=1,0,-CL200))","v":0},{"$f":"IF(CM207=1,$G193-CM200,IF(CM206=1,0,-CM200))","v":0},{"$f":"IF(CN207=1,$G193-CN200,IF(CN206=1,0,-CN200))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL195:CW195)","v":0},{"$f":"IF(CY207=1,$G193-CY200,IF(CY206=1,0,-CY200))","v":0},{"$f":"IF(CZ207=1,$G193-CZ200,IF(CZ206=1,0,-CZ200))","v":0},{"$f":"IF(DA207=1,$G193-DA200,IF(DA206=1,0,-DA200))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY195:DJ195)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":195}]
[1,{"$f":"\"I\"&C188","v":"I7"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X199-(AJ192*AJ213-SUM(Y198:AJ198))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK199-(AW192*AW213-SUM(AL198:AW198))","v":0},{"$f":"SUM(AL196:AW196)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX199-(BJ192*BJ213-SUM(AY198:BJ198))","v":0},{"$f":"SUM(AY196:BJ196)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK199-(BW192*BW213-SUM(BL198:BW198))","v":0},{"$f":"SUM(BL196:BW196)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX199-(CJ192*CJ213-SUM(BY198:CJ198))","v":0},{"$f":"SUM(BY196:CJ196)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK199-(CW192*CW213-SUM(CL198:CW198))","v":0},{"$f":"SUM(CL196:CW196)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX199-(DJ192*DJ213-SUM(CY198:DJ198))","v":0},{"$f":"SUM(CY196:DJ196)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":196}]
[1,{"$f":"\"J\"&C188","v":"J7"},{"$f":"\"A\"&F188","v":"ARealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ196","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW196","v":0},{"$f":"SUM(AL197:AW197)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ196","v":0},{"$f":"SUM(AY197:BJ197)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW196","v":0},{"$f":"SUM(BL197:BW197)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ196","v":0},{"$f":"SUM(BY197:CJ197)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW196","v":0},{"$f":"SUM(CL197:CW197)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ196","v":0},{"$f":"SUM(CY197:DJ197)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":197}]
[1,{"$f":"\"K\"&C188","v":"K7"},{"$f":"\"A\"&F188","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y191*Y213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL191*AL213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL198:AW198)","v":0},{"$f":"+AY191*AY213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY198:BJ198)","v":0},{"$f":"+BL191*BL213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL198:BW198)","v":0},{"$f":"+BY191*BY213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY198:CJ198)","v":0},{"$f":"+CL191*CL213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL198:CW198)","v":0},{"$f":"+CY191*CY213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY198:DJ198)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":198}]
[1,{"$f":"\"L\"&C188","v":"L7"},{"$f":"\"RG\"&F188","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X192*X213","v":0},{"$f":"+X199+Y197+Y198","v":0},{"$f":"+Y199+Z197+Z198","v":0},{"$f":"+Z199+AA197+AA198","v":0},{"$f":"+AA199+AB197+AB198","v":0},{"$f":"+AB199+AC197+AC198","v":0},{"$f":"+AC199+AD197+AD198","v":0},{"$f":"+AD199+AE197+AE198","v":0},{"$f":"+AE199+AF197+AF198","v":0},{"$f":"+AF199+AG197+AG198","v":0},{"$f":"+AG199+AH197+AH198","v":0},{"$f":"+AH199+AI197+AI198","v":0},{"$f":"+AI199+AJ197+AJ198","v":0},{"$f":"+AJ199","v":0},{"$f":"+AK199+AL197+AL198","v":0},{"$f":"+AL199+AM197+AM198","v":0},{"$f":"+AM199+AN197+AN198","v":0},{"$f":"+AN199+AO197+AO198","v":0},{"$f":"+AO199+AP197+AP198","v":0},{"$f":"+AP199+AQ197+AQ198","v":0},{"$f":"+AQ199+AR197+AR198","v":0},{"$f":"+AR199+AS197+AS198","v":0},{"$f":"+AS199+AT197+AT198","v":0},{"$f":"+AT199+AU197+AU198","v":0},{"$f":"+AU199+AV197+AV198","v":0},{"$f":"+AV199+AW197+AW198","v":0},{"$f":"+AW199","v":0},{"$f":"+AX199+AY197+AY198","v":0},{"$f":"+AY199+AZ197+AZ198","v":0},{"$f":"+AZ199+BA197+BA198","v":0},{"$f":"+BA199+BB197+BB198","v":0},{"$f":"+BB199+BC197+BC198","v":0},{"$f":"+BC199+BD197+BD198","v":0},{"$f":"+BD199+BE197+BE198","v":0},{"$f":"+BE199+BF197+BF198","v":0},{"$f":"+BF199+BG197+BG198","v":0},{"$f":"+BG199+BH197+BH198","v":0},{"$f":"+BH199+BI197+BI198","v":0},{"$f":"+BI199+BJ197+BJ198","v":0},{"$f":"+BJ199","v":0},{"$f":"+BK199+BL197+BL198","v":0},{"$f":"+BL199+BM197+BM198","v":0},{"$f":"+BM199+BN197+BN198","v":0},{"$f":"+BN199+BO197+BO198","v":0},{"$f":"+BO199+BP197+BP198","v":0},{"$f":"+BP199+BQ197+BQ198","v":0},{"$f":"+BQ199+BR197+BR198","v":0},{"$f":"+BR199+BS197+BS198","v":0},{"$f":"+BS199+BT197+BT198","v":0},{"$f":"+BT199+BU197+BU198","v":0},{"$f":"+BU199+BV197+BV198","v":0},{"$f":"+BV199+BW197+BW198","v":0},{"$f":"+BW199","v":0},{"$f":"+BX199+BY197+BY198","v":0},{"$f":"+BY199+BZ197+BZ198","v":0},{"$f":"+BZ199+CA197+CA198","v":0},{"$f":"+CA199+CB197+CB198","v":0},{"$f":"+CB199+CC197+CC198","v":0},{"$f":"+CC199+CD197+CD198","v":0},{"$f":"+CD199+CE197+CE198","v":0},{"$f":"+CE199+CF197+CF198","v":0},{"$f":"+CF199+CG197+CG198","v":0},{"$f":"+CG199+CH197+CH198","v":0},{"$f":"+CH199+CI197+CI198","v":0},{"$f":"+CI199+CJ197+CJ198","v":0},{"$f":"+CJ199","v":0},{"$f":"+CK199+CL197+CL198","v":0},{"$f":"+CL199+CM197+CM198","v":0},{"$f":"+CM199+CN197+CN198","v":0},{"$f":"+CN199+CO197+CO198","v":0},{"$f":"+CO199+CP197+CP198","v":0},{"$f":"+CP199+CQ197+CQ198","v":0},{"$f":"+CQ199+CR197+CR198","v":0},{"$f":"+CR199+CS197+CS198","v":0},{"$f":"+CS199+CT197+CT198","v":0},{"$f":"+CT199+CU197+CU198","v":0},{"$f":"+CU199+CV197+CV198","v":0},{"$f":"+CV199+CW197+CW198","v":0},{"$f":"+CW199","v":0},{"$f":"+CX199+CY197+CY198","v":0},{"$f":"+CY199+CZ197+CZ198","v":0},{"$f":"+CZ199+DA197+DA198","v":0},{"$f":"+DA199+DB197+DB198","v":0},{"$f":"+DB199+DC197+DC198","v":0},{"$f":"+DC199+DD197+DD198","v":0},{"$f":"+DD199+DE197+DE198","v":0},{"$f":"+DE199+DF197+DF198","v":0},{"$f":"+DF199+DG197+DG198","v":0},{"$f":"+DG199+DH197+DH198","v":0},{"$f":"+DH199+DI197+DI198","v":0},{"$f":"+DI199+DJ197+DJ198","v":0},{"$f":"+DJ199","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":199}]
[1,{"$f":"\"M\"&C188","v":"M7"},{"$f":"\"A\"&F188","v":"ARealkreditlån"},null,{"$f":"+A200","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y206=1,$F194,IF(Y207=1,-X201,IF(Y$38=1,-X201,IF(Y$6=12,IF(Y208=1,-$F194/($I188/$G206)*SUM(N208:Y208)/12,0),0))))","v":0},{"$f":"IF(Z206=1,$F194,IF(Z207=1,-Y201,IF(Z$38=1,-Y201,IF(Z$6=12,IF(Z208=1,-$F194/($I188/$G206)*SUM(O208:Z208)/12,0),0))))","v":0},{"$f":"IF(AA206=1,$F194,IF(AA207=1,-Z201,IF(AA$38=1,-Z201,IF(AA$6=12,IF(AA208=1,-$F194/($I188/$G206)*SUM(P208:AA208)/12,0),0))))","v":0},{"$f":"IF(AB206=1,$F194,IF(AB207=1,-AA201,IF(AB$38=1,-AA201,IF(AB$6=12,IF(AB208=1,-$F194/($I188/$G206)*SUM(Q208:AB208)/12,0),0))))","v":0},{"$f":"IF(AC206=1,$F194,IF(AC207=1,-AB201,IF(AC$38=1,-AB201,IF(AC$6=12,IF(AC208=1,-$F194/($I188/$G206)*SUM(R208:AC208)/12,0),0))))","v":0},{"$f":"IF(AD206=1,$F194,IF(AD207=1,-AC201,IF(AD$38=1,-AC201,IF(AD$6=12,IF(AD208=1,-$F194/($I188/$G206)*SUM(S208:AD208)/12,0),0))))","v":0},{"$f":"IF(AE206=1,$F194,IF(AE207=1,-AD201,IF(AE$38=1,-AD201,IF(AE$6=12,IF(AE208=1,-$F194/($I188/$G206)*SUM(T208:AE208)/12,0),0))))","v":0},{"$f":"IF(AF206=1,$F194,IF(AF207=1,-AE201,IF(AF$38=1,-AE201,IF(AF$6=12,IF(AF208=1,-$F194/($I188/$G206)*SUM(U208:AF208)/12,0),0))))","v":0},{"$f":"IF(AG206=1,$F194,IF(AG207=1,-AF201,IF(AG$38=1,-AF201,IF(AG$6=12,IF(AG208=1,-$F194/($I188/$G206)*SUM(V208:AG208)/12,0),0))))","v":0},{"$f":"IF(AH206=1,$F194,IF(AH207=1,-AG201,IF(AH$38=1,-AG201,IF(AH$6=12,IF(AH208=1,-$F194/($I188/$G206)*SUM(W208:AH208)/12,0),0))))","v":0},{"$f":"IF(AI206=1,$F194,IF(AI207=1,-AH201,IF(AI$38=1,-AH201,IF(AI$6=12,IF(AI208=1,-$F194/($I188/$G206)*SUM(X208:AI208)/12,0),0))))","v":0},{"$f":"IF(AJ206=1,$F194,IF(AJ207=1,-AI201,IF(AJ$38=1,-AI201,IF(AJ$6=12,IF(AJ208=1,-$F194/($I188/$G206)*SUM(Y208:AJ208)/12,0),0))))","v":0},{"$f":"SUM(Y200:AJ200)","v":0},{"$f":"IF(AL206=1,$F194,IF(AL207=1,-AK201,IF(AL$38=1,-AK201,IF(AL$6=12,IF(AL208=1,-$F194/($I188/$G206)*SUM(AA208:AL208)/12,0),0))))","v":0},{"$f":"IF(AM206=1,$F194,IF(AM207=1,-AL201,IF(AM$38=1,-AL201,IF(AM$6=12,IF(AM208=1,-$F194/($I188/$G206)*SUM(AB208:AM208)/12,0),0))))","v":0},{"$f":"IF(AN206=1,$F194,IF(AN207=1,-AM201,IF(AN$38=1,-AM201,IF(AN$6=12,IF(AN208=1,-$F194/($I188/$G206)*SUM(AC208:AN208)/12,0),0))))","v":0},{"$f":"IF(AO206=1,$F194,IF(AO207=1,-AN201,IF(AO$38=1,-AN201,IF(AO$6=12,IF(AO208=1,-$F194/($I188/$G206)*SUM(AD208:AO208)/12,0),0))))","v":0},{"$f":"IF(AP206=1,$F194,IF(AP207=1,-AO201,IF(AP$38=1,-AO201,IF(AP$6=12,IF(AP208=1,-$F194/($I188/$G206)*SUM(AE208:AP208)/12,0),0))))","v":0},{"$f":"IF(AQ206=1,$F194,IF(AQ207=1,-AP201,IF(AQ$38=1,-AP201,IF(AQ$6=12,IF(AQ208=1,-$F194/($I188/$G206)*SUM(AF208:AQ208)/12,0),0))))","v":0},{"$f":"IF(AR206=1,$F194,IF(AR207=1,-AQ201,IF(AR$38=1,-AQ201,IF(AR$6=12,IF(AR208=1,-$F194/($I188/$G206)*SUM(AG208:AR208)/12,0),0))))","v":0},{"$f":"IF(AS206=1,$F194,IF(AS207=1,-AR201,IF(AS$38=1,-AR201,IF(AS$6=12,IF(AS208=1,-$F194/($I188/$G206)*SUM(AH208:AS208)/12,0),0))))","v":0},{"$f":"IF(AT206=1,$F194,IF(AT207=1,-AS201,IF(AT$38=1,-AS201,IF(AT$6=12,IF(AT208=1,-$F194/($I188/$G206)*SUM(AI208:AT208)/12,0),0))))","v":0},{"$f":"IF(AU206=1,$F194,IF(AU207=1,-AT201,IF(AU$38=1,-AT201,IF(AU$6=12,IF(AU208=1,-$F194/($I188/$G206)*SUM(AJ208:AU208)/12,0),0))))","v":0},{"$f":"IF(AV206=1,$F194,IF(AV207=1,-AU201,IF(AV$38=1,-AU201,IF(AV$6=12,IF(AV208=1,-$F194/($I188/$G206)*SUM(AK208:AV208)/12,0),0))))","v":0},{"$f":"IF(AW206=1,$F194,IF(AW207=1,-AV201,IF(AW$38=1,-AV201,IF(AW$6=12,IF(AW208=1,-$F194/($I188/$G206)*SUM(AL208:AW208)/12,0),0))))","v":0},{"$f":"SUM(AL200:AW200)","v":0},{"$f":"IF(AY206=1,$F194,IF(AY207=1,-AX201,IF(AY$38=1,-AX201,IF(AY$6=12,IF(AY208=1,-$F194/($I188/$G206)*SUM(AN208:AY208)/12,0),0))))","v":0},{"$f":"IF(AZ206=1,$F194,IF(AZ207=1,-AY201,IF(AZ$38=1,-AY201,IF(AZ$6=12,IF(AZ208=1,-$F194/($I188/$G206)*SUM(AO208:AZ208)/12,0),0))))","v":0},{"$f":"IF(BA206=1,$F194,IF(BA207=1,-AZ201,IF(BA$38=1,-AZ201,IF(BA$6=12,IF(BA208=1,-$F194/($I188/$G206)*SUM(AP208:BA208)/12,0),0))))","v":0},{"$f":"IF(BB206=1,$F194,IF(BB207=1,-BA201,IF(BB$38=1,-BA201,IF(BB$6=12,IF(BB208=1,-$F194/($I188/$G206)*SUM(AQ208:BB208)/12,0),0))))","v":0},{"$f":"IF(BC206=1,$F194,IF(BC207=1,-BB201,IF(BC$38=1,-BB201,IF(BC$6=12,IF(BC208=1,-$F194/($I188/$G206)*SUM(AR208:BC208)/12,0),0))))","v":0},{"$f":"IF(BD206=1,$F194,IF(BD207=1,-BC201,IF(BD$38=1,-BC201,IF(BD$6=12,IF(BD208=1,-$F194/($I188/$G206)*SUM(AS208:BD208)/12,0),0))))","v":0},{"$f":"IF(BE206=1,$F194,IF(BE207=1,-BD201,IF(BE$38=1,-BD201,IF(BE$6=12,IF(BE208=1,-$F194/($I188/$G206)*SUM(AT208:BE208)/12,0),0))))","v":0},{"$f":"IF(BF206=1,$F194,IF(BF207=1,-BE201,IF(BF$38=1,-BE201,IF(BF$6=12,IF(BF208=1,-$F194/($I188/$G206)*SUM(AU208:BF208)/12,0),0))))","v":0},{"$f":"IF(BG206=1,$F194,IF(BG207=1,-BF201,IF(BG$38=1,-BF201,IF(BG$6=12,IF(BG208=1,-$F194/($I188/$G206)*SUM(AV208:BG208)/12,0),0))))","v":0},{"$f":"IF(BH206=1,$F194,IF(BH207=1,-BG201,IF(BH$38=1,-BG201,IF(BH$6=12,IF(BH208=1,-$F194/($I188/$G206)*SUM(AW208:BH208)/12,0),0))))","v":0},{"$f":"IF(BI206=1,$F194,IF(BI207=1,-BH201,IF(BI$38=1,-BH201,IF(BI$6=12,IF(BI208=1,-$F194/($I188/$G206)*SUM(AX208:BI208)/12,0),0))))","v":0},{"$f":"IF(BJ206=1,$F194,IF(BJ207=1,-BI201,IF(BJ$38=1,-BI201,IF(BJ$6=12,IF(BJ208=1,-$F194/($I188/$G206)*SUM(AY208:BJ208)/12,0),0))))","v":0},{"$f":"SUM(AY200:BJ200)","v":0},{"$f":"IF(BL206=1,$F194,IF(BL207=1,-BK201,IF(BL$38=1,-BK201,IF(BL$6=12,IF(BL208=1,-$F194/($I188/$G206)*SUM(BA208:BL208)/12,0),0))))","v":0},{"$f":"IF(BM206=1,$F194,IF(BM207=1,-BL201,IF(BM$38=1,-BL201,IF(BM$6=12,IF(BM208=1,-$F194/($I188/$G206)*SUM(BB208:BM208)/12,0),0))))","v":0},{"$f":"IF(BN206=1,$F194,IF(BN207=1,-BM201,IF(BN$38=1,-BM201,IF(BN$6=12,IF(BN208=1,-$F194/($I188/$G206)*SUM(BC208:BN208)/12,0),0))))","v":0},{"$f":"IF(BO206=1,$F194,IF(BO207=1,-BN201,IF(BO$38=1,-BN201,IF(BO$6=12,IF(BO208=1,-$F194/($I188/$G206)*SUM(BD208:BO208)/12,0),0))))","v":0},{"$f":"IF(BP206=1,$F194,IF(BP207=1,-BO201,IF(BP$38=1,-BO201,IF(BP$6=12,IF(BP208=1,-$F194/($I188/$G206)*SUM(BE208:BP208)/12,0),0))))","v":0},{"$f":"IF(BQ206=1,$F194,IF(BQ207=1,-BP201,IF(BQ$38=1,-BP201,IF(BQ$6=12,IF(BQ208=1,-$F194/($I188/$G206)*SUM(BF208:BQ208)/12,0),0))))","v":0},{"$f":"IF(BR206=1,$F194,IF(BR207=1,-BQ201,IF(BR$38=1,-BQ201,IF(BR$6=12,IF(BR208=1,-$F194/($I188/$G206)*SUM(BG208:BR208)/12,0),0))))","v":0},{"$f":"IF(BS206=1,$F194,IF(BS207=1,-BR201,IF(BS$38=1,-BR201,IF(BS$6=12,IF(BS208=1,-$F194/($I188/$G206)*SUM(BH208:BS208)/12,0),0))))","v":0},{"$f":"IF(BT206=1,$F194,IF(BT207=1,-BS201,IF(BT$38=1,-BS201,IF(BT$6=12,IF(BT208=1,-$F194/($I188/$G206)*SUM(BI208:BT208)/12,0),0))))","v":0},{"$f":"IF(BU206=1,$F194,IF(BU207=1,-BT201,IF(BU$38=1,-BT201,IF(BU$6=12,IF(BU208=1,-$F194/($I188/$G206)*SUM(BJ208:BU208)/12,0),0))))","v":0},{"$f":"IF(BV206=1,$F194,IF(BV207=1,-BU201,IF(BV$38=1,-BU201,IF(BV$6=12,IF(BV208=1,-$F194/($I188/$G206)*SUM(BK208:BV208)/12,0),0))))","v":0},{"$f":"IF(BW206=1,$F194,IF(BW207=1,-BV201,IF(BW$38=1,-BV201,IF(BW$6=12,IF(BW208=1,-$F194/($I188/$G206)*SUM(BL208:BW208)/12,0),0))))","v":0},{"$f":"SUM(BL200:BW200)","v":0},{"$f":"IF(BY206=1,$F194,IF(BY207=1,-BX201,IF(BY$38=1,-BX201,IF(BY$6=12,IF(BY208=1,-$F194/($I188/$G206)*SUM(BN208:BY208)/12,0),0))))","v":0},{"$f":"IF(BZ206=1,$F194,IF(BZ207=1,-BY201,IF(BZ$38=1,-BY201,IF(BZ$6=12,IF(BZ208=1,-$F194/($I188/$G206)*SUM(BO208:BZ208)/12,0),0))))","v":0},{"$f":"IF(CA206=1,$F194,IF(CA207=1,-BZ201,IF(CA$38=1,-BZ201,IF(CA$6=12,IF(CA208=1,-$F194/($I188/$G206)*SUM(BP208:CA208)/12,0),0))))","v":0},{"$f":"IF(CB206=1,$F194,IF(CB207=1,-CA201,IF(CB$38=1,-CA201,IF(CB$6=12,IF(CB208=1,-$F194/($I188/$G206)*SUM(BQ208:CB208)/12,0),0))))","v":0},{"$f":"IF(CC206=1,$F194,IF(CC207=1,-CB201,IF(CC$38=1,-CB201,IF(CC$6=12,IF(CC208=1,-$F194/($I188/$G206)*SUM(BR208:CC208)/12,0),0))))","v":0},{"$f":"IF(CD206=1,$F194,IF(CD207=1,-CC201,IF(CD$38=1,-CC201,IF(CD$6=12,IF(CD208=1,-$F194/($I188/$G206)*SUM(BS208:CD208)/12,0),0))))","v":0},{"$f":"IF(CE206=1,$F194,IF(CE207=1,-CD201,IF(CE$38=1,-CD201,IF(CE$6=12,IF(CE208=1,-$F194/($I188/$G206)*SUM(BT208:CE208)/12,0),0))))","v":0},{"$f":"IF(CF206=1,$F194,IF(CF207=1,-CE201,IF(CF$38=1,-CE201,IF(CF$6=12,IF(CF208=1,-$F194/($I188/$G206)*SUM(BU208:CF208)/12,0),0))))","v":0},{"$f":"IF(CG206=1,$F194,IF(CG207=1,-CF201,IF(CG$38=1,-CF201,IF(CG$6=12,IF(CG208=1,-$F194/($I188/$G206)*SUM(BV208:CG208)/12,0),0))))","v":0},{"$f":"IF(CH206=1,$F194,IF(CH207=1,-CG201,IF(CH$38=1,-CG201,IF(CH$6=12,IF(CH208=1,-$F194/($I188/$G206)*SUM(BW208:CH208)/12,0),0))))","v":0},{"$f":"IF(CI206=1,$F194,IF(CI207=1,-CH201,IF(CI$38=1,-CH201,IF(CI$6=12,IF(CI208=1,-$F194/($I188/$G206)*SUM(BX208:CI208)/12,0),0))))","v":0},{"$f":"IF(CJ206=1,$F194,IF(CJ207=1,-CI201,IF(CJ$38=1,-CI201,IF(CJ$6=12,IF(CJ208=1,-$F194/($I188/$G206)*SUM(BY208:CJ208)/12,0),0))))","v":0},{"$f":"SUM(BY200:CJ200)","v":0},{"$f":"IF(CL206=1,$F194,IF(CL207=1,-CK201,IF(CL$38=1,-CK201,IF(CL$6=12,IF(CL208=1,-$F194/($I188/$G206)*SUM(CA208:CL208)/12,0),0))))","v":0},{"$f":"IF(CM206=1,$F194,IF(CM207=1,-CL201,IF(CM$38=1,-CL201,IF(CM$6=12,IF(CM208=1,-$F194/($I188/$G206)*SUM(CB208:CM208)/12,0),0))))","v":0},{"$f":"IF(CN206=1,$F194,IF(CN207=1,-CM201,IF(CN$38=1,-CM201,IF(CN$6=12,IF(CN208=1,-$F194/($I188/$G206)*SUM(CC208:CN208)/12,0),0))))","v":0},{"$f":"IF(CO206=1,$F194,IF(CO207=1,-CN201,IF(CO$38=1,-CN201,IF(CO$6=12,IF(CO208=1,-$F194/($I188/$G206)*SUM(CD208:CO208)/12,0),0))))","v":0},{"$f":"IF(CP206=1,$F194,IF(CP207=1,-CO201,IF(CP$38=1,-CO201,IF(CP$6=12,IF(CP208=1,-$F194/($I188/$G206)*SUM(CE208:CP208)/12,0),0))))","v":0},{"$f":"IF(CQ206=1,$F194,IF(CQ207=1,-CP201,IF(CQ$38=1,-CP201,IF(CQ$6=12,IF(CQ208=1,-$F194/($I188/$G206)*SUM(CF208:CQ208)/12,0),0))))","v":0},{"$f":"IF(CR206=1,$F194,IF(CR207=1,-CQ201,IF(CR$38=1,-CQ201,IF(CR$6=12,IF(CR208=1,-$F194/($I188/$G206)*SUM(CG208:CR208)/12,0),0))))","v":0},{"$f":"IF(CS206=1,$F194,IF(CS207=1,-CR201,IF(CS$38=1,-CR201,IF(CS$6=12,IF(CS208=1,-$F194/($I188/$G206)*SUM(CH208:CS208)/12,0),0))))","v":0},{"$f":"IF(CT206=1,$F194,IF(CT207=1,-CS201,IF(CT$38=1,-CS201,IF(CT$6=12,IF(CT208=1,-$F194/($I188/$G206)*SUM(CI208:CT208)/12,0),0))))","v":0},{"$f":"IF(CU206=1,$F194,IF(CU207=1,-CT201,IF(CU$38=1,-CT201,IF(CU$6=12,IF(CU208=1,-$F194/($I188/$G206)*SUM(CJ208:CU208)/12,0),0))))","v":0},{"$f":"IF(CV206=1,$F194,IF(CV207=1,-CU201,IF(CV$38=1,-CU201,IF(CV$6=12,IF(CV208=1,-$F194/($I188/$G206)*SUM(CK208:CV208)/12,0),0))))","v":0},{"$f":"IF(CW206=1,$F194,IF(CW207=1,-CV201,IF(CW$38=1,-CV201,IF(CW$6=12,IF(CW208=1,-$F194/($I188/$G206)*SUM(CL208:CW208)/12,0),0))))","v":0},{"$f":"SUM(CL200:CW200)","v":0},{"$f":"IF(CY206=1,$F194,IF(CY207=1,-CX201,IF(CY$38=1,-CX201,IF(CY$6=12,IF(CY208=1,-$F194/($I188/$G206)*SUM(CN208:CY208)/12,0),0))))","v":0},{"$f":"IF(CZ206=1,$F194,IF(CZ207=1,-CY201,IF(CZ$38=1,-CY201,IF(CZ$6=12,IF(CZ208=1,-$F194/($I188/$G206)*SUM(CO208:CZ208)/12,0),0))))","v":0},{"$f":"IF(DA206=1,$F194,IF(DA207=1,-CZ201,IF(DA$38=1,-CZ201,IF(DA$6=12,IF(DA208=1,-$F194/($I188/$G206)*SUM(CP208:DA208)/12,0),0))))","v":0},{"$f":"IF(DB206=1,$F194,IF(DB207=1,-DA201,IF(DB$38=1,-DA201,IF(DB$6=12,IF(DB208=1,-$F194/($I188/$G206)*SUM(CQ208:DB208)/12,0),0))))","v":0},{"$f":"IF(DC206=1,$F194,IF(DC207=1,-DB201,IF(DC$38=1,-DB201,IF(DC$6=12,IF(DC208=1,-$F194/($I188/$G206)*SUM(CR208:DC208)/12,0),0))))","v":0},{"$f":"IF(DD206=1,$F194,IF(DD207=1,-DC201,IF(DD$38=1,-DC201,IF(DD$6=12,IF(DD208=1,-$F194/($I188/$G206)*SUM(CS208:DD208)/12,0),0))))","v":0},{"$f":"IF(DE206=1,$F194,IF(DE207=1,-DD201,IF(DE$38=1,-DD201,IF(DE$6=12,IF(DE208=1,-$F194/($I188/$G206)*SUM(CT208:DE208)/12,0),0))))","v":0},{"$f":"IF(DF206=1,$F194,IF(DF207=1,-DE201,IF(DF$38=1,-DE201,IF(DF$6=12,IF(DF208=1,-$F194/($I188/$G206)*SUM(CU208:DF208)/12,0),0))))","v":0},{"$f":"IF(DG206=1,$F194,IF(DG207=1,-DF201,IF(DG$38=1,-DF201,IF(DG$6=12,IF(DG208=1,-$F194/($I188/$G206)*SUM(CV208:DG208)/12,0),0))))","v":0},{"$f":"IF(DH206=1,$F194,IF(DH207=1,-DG201,IF(DH$38=1,-DG201,IF(DH$6=12,IF(DH208=1,-$F194/($I188/$G206)*SUM(CW208:DH208)/12,0),0))))","v":0},{"$f":"IF(DI206=1,$F194,IF(DI207=1,-DH201,IF(DI$38=1,-DH201,IF(DI$6=12,IF(DI208=1,-$F194/($I188/$G206)*SUM(CX208:DI208)/12,0),0))))","v":0},{"$f":"IF(DJ206=1,$F194,IF(DJ207=1,-DI201,IF(DJ$38=1,-DI201,IF(DJ$6=12,IF(DJ208=1,-$F194/($I188/$G206)*SUM(CY208:DJ208)/12,0),0))))","v":0},{"$f":"SUM(CY200:DJ200)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":200}]
[1,null,{"$f":"\"RG\"&F188","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X208=1,F194,0)","v":0},{"$f":"+X201+Y200","v":0},{"$f":"+Y201+Z200","v":0},{"$f":"+Z201+AA200","v":0},{"$f":"+AA201+AB200","v":0},{"$f":"+AB201+AC200","v":0},{"$f":"+AC201+AD200","v":0},{"$f":"+AD201+AE200","v":0},{"$f":"+AE201+AF200","v":0},{"$f":"+AF201+AG200","v":0},{"$f":"+AG201+AH200","v":0},{"$f":"+AH201+AI200","v":0},{"$f":"+AI201+AJ200","v":0},{"$f":"+AJ201","v":0},{"$f":"+AK201+AL200","v":0},{"$f":"+AL201+AM200","v":0},{"$f":"+AM201+AN200","v":0},{"$f":"+AN201+AO200","v":0},{"$f":"+AO201+AP200","v":0},{"$f":"+AP201+AQ200","v":0},{"$f":"+AQ201+AR200","v":0},{"$f":"+AR201+AS200","v":0},{"$f":"+AS201+AT200","v":0},{"$f":"+AT201+AU200","v":0},{"$f":"+AU201+AV200","v":0},{"$f":"+AV201+AW200","v":0},{"$f":"+AW201","v":0},{"$f":"+AX201+AY200","v":0},{"$f":"+AY201+AZ200","v":0},{"$f":"+AZ201+BA200","v":0},{"$f":"+BA201+BB200","v":0},{"$f":"+BB201+BC200","v":0},{"$f":"+BC201+BD200","v":0},{"$f":"+BD201+BE200","v":0},{"$f":"+BE201+BF200","v":0},{"$f":"+BF201+BG200","v":0},{"$f":"+BG201+BH200","v":0},{"$f":"+BH201+BI200","v":0},{"$f":"+BI201+BJ200","v":0},{"$f":"+BJ201","v":0},{"$f":"+BK201+BL200","v":0},{"$f":"+BL201+BM200","v":0},{"$f":"+BM201+BN200","v":0},{"$f":"+BN201+BO200","v":0},{"$f":"+BO201+BP200","v":0},{"$f":"+BP201+BQ200","v":0},{"$f":"+BQ201+BR200","v":0},{"$f":"+BR201+BS200","v":0},{"$f":"+BS201+BT200","v":0},{"$f":"+BT201+BU200","v":0},{"$f":"+BU201+BV200","v":0},{"$f":"+BV201+BW200","v":0},{"$f":"+BW201","v":0},{"$f":"+BX201+BY200","v":0},{"$f":"+BY201+BZ200","v":0},{"$f":"+BZ201+CA200","v":0},{"$f":"+CA201+CB200","v":0},{"$f":"+CB201+CC200","v":0},{"$f":"+CC201+CD200","v":0},{"$f":"+CD201+CE200","v":0},{"$f":"+CE201+CF200","v":0},{"$f":"+CF201+CG200","v":0},{"$f":"+CG201+CH200","v":0},{"$f":"+CH201+CI200","v":0},{"$f":"+CI201+CJ200","v":0},{"$f":"+CJ201","v":0},{"$f":"+CK201+CL200","v":0},{"$f":"+CL201+CM200","v":0},{"$f":"+CM201+CN200","v":0},{"$f":"+CN201+CO200","v":0},{"$f":"+CO201+CP200","v":0},{"$f":"+CP201+CQ200","v":0},{"$f":"+CQ201+CR200","v":0},{"$f":"+CR201+CS200","v":0},{"$f":"+CS201+CT200","v":0},{"$f":"+CT201+CU200","v":0},{"$f":"+CU201+CV200","v":0},{"$f":"+CV201+CW200","v":0},{"$f":"+CW201","v":0},{"$f":"+CX201+CY200","v":0},{"$f":"+CY201+CZ200","v":0},{"$f":"+CZ201+DA200","v":0},{"$f":"+DA201+DB200","v":0},{"$f":"+DB201+DC200","v":0},{"$f":"+DC201+DD200","v":0},{"$f":"+DD201+DE200","v":0},{"$f":"+DE201+DF200","v":0},{"$f":"+DF201+DG200","v":0},{"$f":"+DG201+DH200","v":0},{"$f":"+DH201+DI200","v":0},{"$f":"+DI201+DJ200","v":0},{"$f":"+DJ201","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":201}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":202}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":203}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":204}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F190","v":0},{"$f":"IF(Z188=\"\",Y205,Z188)","v":0},{"$f":"IF(AA188=\"\",Z205,AA188)","v":0},{"$f":"IF(AB188=\"\",AA205,AB188)","v":0},{"$f":"IF(AC188=\"\",AB205,AC188)","v":0},{"$f":"IF(AD188=\"\",AC205,AD188)","v":0},{"$f":"IF(AE188=\"\",AD205,AE188)","v":0},{"$f":"IF(AF188=\"\",AE205,AF188)","v":0},{"$f":"IF(AG188=\"\",AF205,AG188)","v":0},{"$f":"IF(AH188=\"\",AG205,AH188)","v":0},{"$f":"IF(AI188=\"\",AH205,AI188)","v":0},{"$f":"IF(AJ188=\"\",AI205,AJ188)","v":0},null,{"$f":"IF(AL188=\"\",AJ205,AL188)","v":0},{"$f":"IF(AM188=\"\",AL205,AM188)","v":0},{"$f":"IF(AN188=\"\",AM205,AN188)","v":0},{"$f":"IF(AO188=\"\",AN205,AO188)","v":0},{"$f":"IF(AP188=\"\",AO205,AP188)","v":0},{"$f":"IF(AQ188=\"\",AP205,AQ188)","v":0},{"$f":"IF(AR188=\"\",AQ205,AR188)","v":0},{"$f":"IF(AS188=\"\",AR205,AS188)","v":0},{"$f":"IF(AT188=\"\",AS205,AT188)","v":0},{"$f":"IF(AU188=\"\",AT205,AU188)","v":0},{"$f":"IF(AV188=\"\",AU205,AV188)","v":0},{"$f":"IF(AW188=\"\",AV205,AW188)","v":0},null,{"$f":"IF(AY188=\"\",AW205,AY188)","v":0},{"$f":"IF(AZ188=\"\",AY205,AZ188)","v":0},{"$f":"IF(BA188=\"\",AZ205,BA188)","v":0},{"$f":"IF(BB188=\"\",BA205,BB188)","v":0},{"$f":"IF(BC188=\"\",BB205,BC188)","v":0},{"$f":"IF(BD188=\"\",BC205,BD188)","v":0},{"$f":"IF(BE188=\"\",BD205,BE188)","v":0},{"$f":"IF(BF188=\"\",BE205,BF188)","v":0},{"$f":"IF(BG188=\"\",BF205,BG188)","v":0},{"$f":"IF(BH188=\"\",BG205,BH188)","v":0},{"$f":"IF(BI188=\"\",BH205,BI188)","v":0},{"$f":"IF(BJ188=\"\",BI205,BJ188)","v":0},null,{"$f":"IF(BL188=\"\",BJ205,BL188)","v":0},{"$f":"IF(BM188=\"\",BL205,BM188)","v":0},{"$f":"IF(BN188=\"\",BM205,BN188)","v":0},{"$f":"IF(BO188=\"\",BN205,BO188)","v":0},{"$f":"IF(BP188=\"\",BO205,BP188)","v":0},{"$f":"IF(BQ188=\"\",BP205,BQ188)","v":0},{"$f":"IF(BR188=\"\",BQ205,BR188)","v":0},{"$f":"IF(BS188=\"\",BR205,BS188)","v":0},{"$f":"IF(BT188=\"\",BS205,BT188)","v":0},{"$f":"IF(BU188=\"\",BT205,BU188)","v":0},{"$f":"IF(BV188=\"\",BU205,BV188)","v":0},{"$f":"IF(BW188=\"\",BV205,BW188)","v":0},null,{"$f":"IF(BY188=\"\",BW205,BY188)","v":0},{"$f":"IF(BZ188=\"\",BY205,BZ188)","v":0},{"$f":"IF(CA188=\"\",BZ205,CA188)","v":0},{"$f":"IF(CB188=\"\",CA205,CB188)","v":0},{"$f":"IF(CC188=\"\",CB205,CC188)","v":0},{"$f":"IF(CD188=\"\",CC205,CD188)","v":0},{"$f":"IF(CE188=\"\",CD205,CE188)","v":0},{"$f":"IF(CF188=\"\",CE205,CF188)","v":0},{"$f":"IF(CG188=\"\",CF205,CG188)","v":0},{"$f":"IF(CH188=\"\",CG205,CH188)","v":0},{"$f":"IF(CI188=\"\",CH205,CI188)","v":0},{"$f":"IF(CJ188=\"\",CI205,CJ188)","v":0},null,{"$f":"IF(CL188=\"\",CJ205,CL188)","v":0},{"$f":"IF(CM188=\"\",CL205,CM188)","v":0},{"$f":"IF(CN188=\"\",CM205,CN188)","v":0},{"$f":"IF(CO188=\"\",CN205,CO188)","v":0},{"$f":"IF(CP188=\"\",CO205,CP188)","v":0},{"$f":"IF(CQ188=\"\",CP205,CQ188)","v":0},{"$f":"IF(CR188=\"\",CQ205,CR188)","v":0},{"$f":"IF(CS188=\"\",CR205,CS188)","v":0},{"$f":"IF(CT188=\"\",CS205,CT188)","v":0},{"$f":"IF(CU188=\"\",CT205,CU188)","v":0},{"$f":"IF(CV188=\"\",CU205,CV188)","v":0},{"$f":"IF(CW188=\"\",CV205,CW188)","v":0},null,{"$f":"IF(CY188=\"\",CW205,CY188)","v":0},{"$f":"IF(CZ188=\"\",CY205,CZ188)","v":0},{"$f":"IF(DA188=\"\",CZ205,DA188)","v":0},{"$f":"IF(DB188=\"\",DA205,DB188)","v":0},{"$f":"IF(DC188=\"\",DB205,DC188)","v":0},{"$f":"IF(DD188=\"\",DC205,DD188)","v":0},{"$f":"IF(DE188=\"\",DD205,DE188)","v":0},{"$f":"IF(DF188=\"\",DE205,DF188)","v":0},{"$f":"IF(DG188=\"\",DF205,DG188)","v":0},{"$f":"IF(DH188=\"\",DG205,DH188)","v":0},{"$f":"IF(DI188=\"\",DH205,DI188)","v":0},{"$f":"IF(DJ188=\"\",DI205,DJ188)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":205}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F189,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F192=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F192=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F192=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F192=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F192=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F192=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F192=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":206}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y215:CJ215),1)=0,I188-J190,MOD(SUM(Y215:CJ215),1)+I188-J190-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F193=0,0,IF($F193=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F193=0,0,IF($F193=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F193=0,0,IF($F193=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F193=0,0,IF($F193=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F193=0,0,IF($F193=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F193=0,0,IF($F193=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F193=0,0,IF($F193=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":207}]
[2,null,null,null,null,{"$f":"F188","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N208","v":1},{"$f":"O208","v":1},{"$f":"P208","v":1},{"$f":"Q208","v":1},{"$f":"R208","v":1},{"$f":"S208","v":1},{"$f":"T208","v":1},{"$f":"U208","v":1},{"$f":"V208","v":1},{"$f":"W208","v":1},{"$f":"X208","v":1},{"$f":"IF(F192=0,1,0)","v":1},{"$f":"X208+X206-X207","v":1},{"$f":"Y208+Y206-Y207-Y212","v":1},{"$f":"Z208+Z206-Z207-Z212","v":1},{"$f":"AA208+AA206-AA207-AA212","v":1},{"$f":"AB208+AB206-AB207-AB212","v":1},{"$f":"AC208+AC206-AC207-AC212","v":1},{"$f":"AD208+AD206-AD207-AD212","v":1},{"$f":"AE208+AE206-AE207-AE212","v":1},{"$f":"AF208+AF206-AF207-AF212","v":1},{"$f":"AG208+AG206-AG207-AG212","v":1},{"$f":"AH208+AH206-AH207-AH212","v":1},{"$f":"AI208+AI206-AI207-AI212","v":1},{"$f":"AJ208","v":1},{"$f":"AJ208+AJ206-AJ207-AJ212","v":1},{"$f":"AL208+AL206-AL207-AL212","v":1},{"$f":"AM208+AM206-AM207-AM212","v":1},{"$f":"AN208+AN206-AN207-AN212","v":1},{"$f":"AO208+AO206-AO207-AO212","v":1},{"$f":"AP208+AP206-AP207-AP212","v":1},{"$f":"AQ208+AQ206-AQ207-AQ212","v":1},{"$f":"AR208+AR206-AR207-AR212","v":1},{"$f":"AS208+AS206-AS207-AS212","v":1},{"$f":"AT208+AT206-AT207-AT212","v":1},{"$f":"AU208+AU206-AU207-AU212","v":1},{"$f":"AV208+AV206-AV207-AV212","v":1},{"$f":"AW208","v":1},{"$f":"AW208+AW206-AW207-AW212","v":1},{"$f":"AY208+AY206-AY207-AY212","v":1},{"$f":"AZ208+AZ206-AZ207-AZ212","v":1},{"$f":"BA208+BA206-BA207-BA212","v":1},{"$f":"BB208+BB206-BB207-BB212","v":1},{"$f":"BC208+BC206-BC207-BC212","v":1},{"$f":"BD208+BD206-BD207-BD212","v":1},{"$f":"BE208+BE206-BE207-BE212","v":1},{"$f":"BF208+BF206-BF207-BF212","v":1},{"$f":"BG208+BG206-BG207-BG212","v":1},{"$f":"BH208+BH206-BH207-BH212","v":1},{"$f":"BI208+BI206-BI207-BI212","v":1},{"$f":"BJ208","v":1},{"$f":"BJ208+BJ206-BJ207-BJ212","v":1},{"$f":"BL208+BL206-BL207-BL212","v":1},{"$f":"BM208+BM206-BM207-BM212","v":1},{"$f":"BN208+BN206-BN207-BN212","v":1},{"$f":"BO208+BO206-BO207-BO212","v":1},{"$f":"BP208+BP206-BP207-BP212","v":1},{"$f":"BQ208+BQ206-BQ207-BQ212","v":1},{"$f":"BR208+BR206-BR207-BR212","v":1},{"$f":"BS208+BS206-BS207-BS212","v":1},{"$f":"BT208+BT206-BT207-BT212","v":1},{"$f":"BU208+BU206-BU207-BU212","v":1},{"$f":"BV208+BV206-BV207-BV212","v":1},{"$f":"BW208","v":1},{"$f":"BW208+BW206-BW207-BW212","v":1},{"$f":"BY208+BY206-BY207-BY212","v":1},{"$f":"BZ208+BZ206-BZ207-BZ212","v":1},{"$f":"CA208+CA206-CA207-CA212","v":1},{"$f":"CB208+CB206-CB207-CB212","v":1},{"$f":"CC208+CC206-CC207-CC212","v":1},{"$f":"CD208+CD206-CD207-CD212","v":1},{"$f":"CE208+CE206-CE207-CE212","v":1},{"$f":"CF208+CF206-CF207-CF212","v":1},{"$f":"CG208+CG206-CG207-CG212","v":1},{"$f":"CH208+CH206-CH207-CH212","v":1},{"$f":"CI208+CI206-CI207-CI212","v":1},{"$f":"CJ208","v":1},{"$f":"CJ208+CJ206-CJ207-CJ212","v":1},{"$f":"CL208+CL206-CL207-CL212","v":1},{"$f":"CM208+CM206-CM207-CM212","v":1},{"$f":"CN208+CN206-CN207-CN212","v":1},{"$f":"CO208+CO206-CO207-CO212","v":1},{"$f":"CP208+CP206-CP207-CP212","v":1},{"$f":"CQ208+CQ206-CQ207-CQ212","v":1},{"$f":"CR208+CR206-CR207-CR212","v":1},{"$f":"CS208+CS206-CS207-CS212","v":1},{"$f":"CT208+CT206-CT207-CT212","v":1},{"$f":"CU208+CU206-CU207-CU212","v":1},{"$f":"CV208+CV206-CV207-CV212","v":1},{"$f":"CW208","v":1},{"$f":"CW208+CW206-CW207-CW212","v":1},{"$f":"CY208+CY206-CY207-CY212","v":1},{"$f":"CZ208+CZ206-CZ207-CZ212","v":1},{"$f":"DA208+DA206-DA207-DA212","v":1},{"$f":"DB208+DB206-DB207-DB212","v":1},{"$f":"DC208+DC206-DC207-DC212","v":1},{"$f":"DD208+DD206-DD207-DD212","v":1},{"$f":"DE208+DE206-DE207-DE212","v":1},{"$f":"DF208+DF206-DF207-DF212","v":1},{"$f":"DG208+DG206-DG207-DG212","v":1},{"$f":"DH208+DH206-DH207-DH212","v":1},{"$f":"DI208+DI206-DI207-DI212","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":208}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X209+Y214,0)","v":0},{"$f":"ROUNDUP(Y209+Z214,0)","v":0},{"$f":"ROUNDUP(Z209+AA214,0)","v":1},{"$f":"ROUNDUP(AA209+AB214,0)","v":1},{"$f":"ROUNDUP(AB209+AC214,0)","v":1},{"$f":"ROUNDUP(AC209+AD214,0)","v":2},{"$f":"ROUNDUP(AD209+AE214,0)","v":2},{"$f":"ROUNDUP(AE209+AF214,0)","v":2},{"$f":"ROUNDUP(AF209+AG214,0)","v":3},{"$f":"ROUNDUP(AG209+AH214,0)","v":3},{"$f":"ROUNDUP(AH209+AI214,0)","v":3},{"$f":"ROUNDUP(AI209+AJ214,0)","v":4},null,{"$f":"ROUNDUP(AJ209+AL214,0)","v":4},{"$f":"ROUNDUP(AL209+AM214,0)","v":4},{"$f":"ROUNDUP(AM209+AN214,0)","v":5},{"$f":"ROUNDUP(AN209+AO214,0)","v":5},{"$f":"ROUNDUP(AO209+AP214,0)","v":5},{"$f":"ROUNDUP(AP209+AQ214,0)","v":6},{"$f":"ROUNDUP(AQ209+AR214,0)","v":6},{"$f":"ROUNDUP(AR209+AS214,0)","v":6},{"$f":"ROUNDUP(AS209+AT214,0)","v":7},{"$f":"ROUNDUP(AT209+AU214,0)","v":7},{"$f":"ROUNDUP(AU209+AV214,0)","v":7},{"$f":"ROUNDUP(AV209+AW214,0)","v":8},null,{"$f":"ROUNDUP(AW209+AY214,0)","v":8},{"$f":"ROUNDUP(AY209+AZ214,0)","v":8},{"$f":"ROUNDUP(AZ209+BA214,0)","v":9},{"$f":"ROUNDUP(BA209+BB214,0)","v":9},{"$f":"ROUNDUP(BB209+BC214,0)","v":9},{"$f":"ROUNDUP(BC209+BD214,0)","v":10},{"$f":"ROUNDUP(BD209+BE214,0)","v":10},{"$f":"ROUNDUP(BE209+BF214,0)","v":10},{"$f":"ROUNDUP(BF209+BG214,0)","v":11},{"$f":"ROUNDUP(BG209+BH214,0)","v":11},{"$f":"ROUNDUP(BH209+BI214,0)","v":11},{"$f":"ROUNDUP(BI209+BJ214,0)","v":12},null,{"$f":"ROUNDUP(BJ209+BL214,0)","v":12},{"$f":"ROUNDUP(BL209+BM214,0)","v":12},{"$f":"ROUNDUP(BM209+BN214,0)","v":13},{"$f":"ROUNDUP(BN209+BO214,0)","v":13},{"$f":"ROUNDUP(BO209+BP214,0)","v":13},{"$f":"ROUNDUP(BP209+BQ214,0)","v":14},{"$f":"ROUNDUP(BQ209+BR214,0)","v":14},{"$f":"ROUNDUP(BR209+BS214,0)","v":14},{"$f":"ROUNDUP(BS209+BT214,0)","v":15},{"$f":"ROUNDUP(BT209+BU214,0)","v":15},{"$f":"ROUNDUP(BU209+BV214,0)","v":15},{"$f":"ROUNDUP(BV209+BW214,0)","v":16},null,{"$f":"ROUNDUP(BW209+BY214,0)","v":16},{"$f":"ROUNDUP(BY209+BZ214,0)","v":16},{"$f":"ROUNDUP(BZ209+CA214,0)","v":17},{"$f":"ROUNDUP(CA209+CB214,0)","v":17},{"$f":"ROUNDUP(CB209+CC214,0)","v":17},{"$f":"ROUNDUP(CC209+CD214,0)","v":18},{"$f":"ROUNDUP(CD209+CE214,0)","v":18},{"$f":"ROUNDUP(CE209+CF214,0)","v":18},{"$f":"ROUNDUP(CF209+CG214,0)","v":19},{"$f":"ROUNDUP(CG209+CH214,0)","v":19},{"$f":"ROUNDUP(CH209+CI214,0)","v":19},{"$f":"ROUNDUP(CI209+CJ214,0)","v":20},null,{"$f":"ROUNDUP(CJ209+CL214,0)","v":20},{"$f":"ROUNDUP(CL209+CM214,0)","v":20},{"$f":"ROUNDUP(CM209+CN214,0)","v":21},{"$f":"ROUNDUP(CN209+CO214,0)","v":21},{"$f":"ROUNDUP(CO209+CP214,0)","v":21},{"$f":"ROUNDUP(CP209+CQ214,0)","v":22},{"$f":"ROUNDUP(CQ209+CR214,0)","v":22},{"$f":"ROUNDUP(CR209+CS214,0)","v":22},{"$f":"ROUNDUP(CS209+CT214,0)","v":23},{"$f":"ROUNDUP(CT209+CU214,0)","v":23},{"$f":"ROUNDUP(CU209+CV214,0)","v":23},{"$f":"ROUNDUP(CV209+CW214,0)","v":24},null,{"$f":"ROUNDUP(CW209+CY214,0)","v":24},{"$f":"ROUNDUP(CY209+CZ214,0)","v":24},{"$f":"ROUNDUP(CZ209+DA214,0)","v":25},{"$f":"ROUNDUP(DA209+DB214,0)","v":25},{"$f":"ROUNDUP(DB209+DC214,0)","v":25},{"$f":"ROUNDUP(DC209+DD214,0)","v":26},{"$f":"ROUNDUP(DD209+DE214,0)","v":26},{"$f":"ROUNDUP(DE209+DF214,0)","v":26},{"$f":"ROUNDUP(DF209+DG214,0)","v":27},{"$f":"ROUNDUP(DG209+DH214,0)","v":27},{"$f":"ROUNDUP(DH209+DI214,0)","v":27},{"$f":"ROUNDUP(DI209+DJ214,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":209}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F189,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":210}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y209<=$J190,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL209<=$J190,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY209<=$J190,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL209<=$J190,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY209<=$J190,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL209<=$J190,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY209<=$J190,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":211}]
[2,null,null,null,null,{"$f":"ADDRESS($DT208,AJ$5+25-(12/$G206),4)&\":\"&ADDRESS($DT208,AJ$5+24,4)","v":"AH208:AJ208"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y209=X209,0,IF(Y209=$I188,1,0))","v":0},{"$f":"IF(Z209=Y209,0,IF(Z209=$I188,1,0))","v":0},{"$f":"IF(AA209=Z209,0,IF(AA209=$I188,1,0))","v":0},{"$f":"IF(AB209=AA209,0,IF(AB209=$I188,1,0))","v":0},{"$f":"IF(AC209=AB209,0,IF(AC209=$I188,1,0))","v":0},{"$f":"IF(AD209=AC209,0,IF(AD209=$I188,1,0))","v":0},{"$f":"IF(AE209=AD209,0,IF(AE209=$I188,1,0))","v":0},{"$f":"IF(AF209=AE209,0,IF(AF209=$I188,1,0))","v":0},{"$f":"IF(AG209=AF209,0,IF(AG209=$I188,1,0))","v":0},{"$f":"IF(AH209=AG209,0,IF(AH209=$I188,1,0))","v":0},{"$f":"IF(AI209=AH209,0,IF(AI209=$I188,1,0))","v":0},{"$f":"IF(AJ209=AI209,0,IF(AJ209=$I188,1,0))","v":0},null,{"$f":"IF(AL209=AJ209,0,IF(AL209=$I188,1,0))","v":0},{"$f":"IF(AM209=AL209,0,IF(AM209=$I188,1,0))","v":0},{"$f":"IF(AN209=AM209,0,IF(AN209=$I188,1,0))","v":0},{"$f":"IF(AO209=AN209,0,IF(AO209=$I188,1,0))","v":0},{"$f":"IF(AP209=AO209,0,IF(AP209=$I188,1,0))","v":0},{"$f":"IF(AQ209=AP209,0,IF(AQ209=$I188,1,0))","v":0},{"$f":"IF(AR209=AQ209,0,IF(AR209=$I188,1,0))","v":0},{"$f":"IF(AS209=AR209,0,IF(AS209=$I188,1,0))","v":0},{"$f":"IF(AT209=AS209,0,IF(AT209=$I188,1,0))","v":0},{"$f":"IF(AU209=AT209,0,IF(AU209=$I188,1,0))","v":0},{"$f":"IF(AV209=AU209,0,IF(AV209=$I188,1,0))","v":0},{"$f":"IF(AW209=AV209,0,IF(AW209=$I188,1,0))","v":0},null,{"$f":"IF(AY209=AW209,0,IF(AY209=$I188,1,0))","v":0},{"$f":"IF(AZ209=AY209,0,IF(AZ209=$I188,1,0))","v":0},{"$f":"IF(BA209=AZ209,0,IF(BA209=$I188,1,0))","v":0},{"$f":"IF(BB209=BA209,0,IF(BB209=$I188,1,0))","v":0},{"$f":"IF(BC209=BB209,0,IF(BC209=$I188,1,0))","v":0},{"$f":"IF(BD209=BC209,0,IF(BD209=$I188,1,0))","v":0},{"$f":"IF(BE209=BD209,0,IF(BE209=$I188,1,0))","v":0},{"$f":"IF(BF209=BE209,0,IF(BF209=$I188,1,0))","v":0},{"$f":"IF(BG209=BF209,0,IF(BG209=$I188,1,0))","v":0},{"$f":"IF(BH209=BG209,0,IF(BH209=$I188,1,0))","v":0},{"$f":"IF(BI209=BH209,0,IF(BI209=$I188,1,0))","v":0},{"$f":"IF(BJ209=BI209,0,IF(BJ209=$I188,1,0))","v":0},null,{"$f":"IF(BL209=BJ209,0,IF(BL209=$I188,1,0))","v":0},{"$f":"IF(BM209=BL209,0,IF(BM209=$I188,1,0))","v":0},{"$f":"IF(BN209=BM209,0,IF(BN209=$I188,1,0))","v":0},{"$f":"IF(BO209=BN209,0,IF(BO209=$I188,1,0))","v":0},{"$f":"IF(BP209=BO209,0,IF(BP209=$I188,1,0))","v":0},{"$f":"IF(BQ209=BP209,0,IF(BQ209=$I188,1,0))","v":0},{"$f":"IF(BR209=BQ209,0,IF(BR209=$I188,1,0))","v":0},{"$f":"IF(BS209=BR209,0,IF(BS209=$I188,1,0))","v":0},{"$f":"IF(BT209=BS209,0,IF(BT209=$I188,1,0))","v":0},{"$f":"IF(BU209=BT209,0,IF(BU209=$I188,1,0))","v":0},{"$f":"IF(BV209=BU209,0,IF(BV209=$I188,1,0))","v":0},{"$f":"IF(BW209=BV209,0,IF(BW209=$I188,1,0))","v":0},null,{"$f":"IF(BY209=BW209,0,IF(BY209=$I188,1,0))","v":0},{"$f":"IF(BZ209=BY209,0,IF(BZ209=$I188,1,0))","v":0},{"$f":"IF(CA209=BZ209,0,IF(CA209=$I188,1,0))","v":0},{"$f":"IF(CB209=CA209,0,IF(CB209=$I188,1,0))","v":0},{"$f":"IF(CC209=CB209,0,IF(CC209=$I188,1,0))","v":0},{"$f":"IF(CD209=CC209,0,IF(CD209=$I188,1,0))","v":0},{"$f":"IF(CE209=CD209,0,IF(CE209=$I188,1,0))","v":0},{"$f":"IF(CF209=CE209,0,IF(CF209=$I188,1,0))","v":0},{"$f":"IF(CG209=CF209,0,IF(CG209=$I188,1,0))","v":0},{"$f":"IF(CH209=CG209,0,IF(CH209=$I188,1,0))","v":0},{"$f":"IF(CI209=CH209,0,IF(CI209=$I188,1,0))","v":0},{"$f":"IF(CJ209=CI209,0,IF(CJ209=$I188,1,0))","v":0},null,{"$f":"IF(CL209=CJ209,0,IF(CL209=$I188,1,0))","v":0},{"$f":"IF(CM209=CL209,0,IF(CM209=$I188,1,0))","v":0},{"$f":"IF(CN209=CM209,0,IF(CN209=$I188,1,0))","v":0},{"$f":"IF(CO209=CN209,0,IF(CO209=$I188,1,0))","v":0},{"$f":"IF(CP209=CO209,0,IF(CP209=$I188,1,0))","v":0},{"$f":"IF(CQ209=CP209,0,IF(CQ209=$I188,1,0))","v":0},{"$f":"IF(CR209=CQ209,0,IF(CR209=$I188,1,0))","v":0},{"$f":"IF(CS209=CR209,0,IF(CS209=$I188,1,0))","v":0},{"$f":"IF(CT209=CS209,0,IF(CT209=$I188,1,0))","v":0},{"$f":"IF(CU209=CT209,0,IF(CU209=$I188,1,0))","v":0},{"$f":"IF(CV209=CU209,0,IF(CV209=$I188,1,0))","v":0},{"$f":"IF(CW209=CV209,0,IF(CW209=$I188,1,0))","v":0},null,{"$f":"IF(CY209=CW209,0,IF(CY209=$I188,1,0))","v":0},{"$f":"IF(CZ209=CY209,0,IF(CZ209=$I188,1,0))","v":0},{"$f":"IF(DA209=CZ209,0,IF(DA209=$I188,1,0))","v":0},{"$f":"IF(DB209=DA209,0,IF(DB209=$I188,1,0))","v":0},{"$f":"IF(DC209=DB209,0,IF(DC209=$I188,1,0))","v":0},{"$f":"IF(DD209=DC209,0,IF(DD209=$I188,1,0))","v":0},{"$f":"IF(DE209=DD209,0,IF(DE209=$I188,1,0))","v":0},{"$f":"IF(DF209=DE209,0,IF(DF209=$I188,1,0))","v":0},{"$f":"IF(DG209=DF209,0,IF(DG209=$I188,1,0))","v":0},{"$f":"IF(DH209=DG209,0,IF(DH209=$I188,1,0))","v":0},{"$f":"IF(DI209=DH209,0,IF(DI209=$I188,1,0))","v":0},{"$f":"IF(DJ209=DI209,0,IF(DJ209=$I188,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":212}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H188,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":213}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT208,Y$5+25-(12/$G206),4)&\":\"&ADDRESS($DT208,Y$5+24,4)))/(12/$G206)*Y210","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT208,AL$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,AL$3+24,4)))/(12/$G206)*AL210","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT208,AN$5+25-(12/$G206),4)&\":\"&ADDRESS($DT208,AN$5+24,4)))/(12/$G206)*AN210","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT208,AY$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,AY$3+24,4)))/(12/$G206)*AY210","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT208,AZ$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,AZ$3+24,4)))/(12/$G206)*AZ210","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT208,BA$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,BA$3+24,4)))/(12/$G206)*BA210","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT208,BL$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,BL$3+24,4)))/(12/$G206)*BL210","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT208,BM$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,BM$3+24,4)))/(12/$G206)*BM210","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT208,BN$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,BN$3+24,4)))/(12/$G206)*BN210","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT208,BY$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,BY$3+24,4)))/(12/$G206)*BY210","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT208,BZ$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,BZ$3+24,4)))/(12/$G206)*BZ210","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT208,CA$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,CA$3+24,4)))/(12/$G206)*CA210","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT208,CL$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,CL$3+24,4)))/(12/$G206)*CL210","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT208,CM$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,CM$3+24,4)))/(12/$G206)*CM210","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT208,CN$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,CN$3+24,4)))/(12/$G206)*CN210","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT208,CY$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,CY$3+24,4)))/(12/$G206)*CY210","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT208,CZ$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,CZ$3+24,4)))/(12/$G206)*CZ210","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT208,DA$3+25-(12/$G206),4)&\":\"&ADDRESS($DT208,DA$3+24,4)))/(12/$G206)*DA210","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":214}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y214","v":0},{"$f":"IF(SUM($Y215:Y215)>1,ROUNDUP(Z214,0),Z214)","v":0},{"$f":"IF(SUM($Y215:Z215)>1,ROUNDUP(AA214,0),AA214)","v":1},{"$f":"IF(SUM($Y215:AA215)>1,ROUNDUP(AB214,0),AB214)","v":0},{"$f":"IF(SUM($Y215:AB215)>1,ROUNDUP(AC214,0),AC214)","v":0},{"$f":"IF(SUM($Y215:AC215)>1,ROUNDUP(AD214,0),AD214)","v":1},{"$f":"IF(SUM($Y215:AD215)>1,ROUNDUP(AE214,0),AE214)","v":0},{"$f":"IF(SUM($Y215:AE215)>1,ROUNDUP(AF214,0),AF214)","v":0},{"$f":"IF(SUM($Y215:AF215)>1,ROUNDUP(AG214,0),AG214)","v":1},{"$f":"IF(SUM($Y215:AG215)>1,ROUNDUP(AH214,0),AH214)","v":0},{"$f":"IF(SUM($Y215:AH215)>1,ROUNDUP(AI214,0),AI214)","v":0},{"$f":"IF(SUM($Y215:AI215)>1,ROUNDUP(AJ214,0),AJ214)","v":1},null,{"$f":"IF(SUM($Y215:AK215)>1,ROUNDUP(AL214,0),AL214)","v":0},{"$f":"IF(SUM($Y215:AL215)>1,ROUNDUP(AM214,0),AM214)","v":0},{"$f":"IF(SUM($Y215:AM215)>1,ROUNDUP(AN214,0),AN214)","v":1},{"$f":"IF(SUM($Y215:AN215)>1,ROUNDUP(AO214,0),AO214)","v":0},{"$f":"IF(SUM($Y215:AO215)>1,ROUNDUP(AP214,0),AP214)","v":0},{"$f":"IF(SUM($Y215:AP215)>1,ROUNDUP(AQ214,0),AQ214)","v":1},{"$f":"IF(SUM($Y215:AQ215)>1,ROUNDUP(AR214,0),AR214)","v":0},{"$f":"IF(SUM($Y215:AR215)>1,ROUNDUP(AS214,0),AS214)","v":0},{"$f":"IF(SUM($Y215:AS215)>1,ROUNDUP(AT214,0),AT214)","v":1},{"$f":"IF(SUM($Y215:AT215)>1,ROUNDUP(AU214,0),AU214)","v":0},{"$f":"IF(SUM($Y215:AU215)>1,ROUNDUP(AV214,0),AV214)","v":0},{"$f":"IF(SUM($Y215:AV215)>1,ROUNDUP(AW214,0),AW214)","v":1},null,{"$f":"IF(SUM($Y215:AX215)>1,ROUNDUP(AY214,0),AY214)","v":0},{"$f":"IF(SUM($Y215:AY215)>1,ROUNDUP(AZ214,0),AZ214)","v":0},{"$f":"IF(SUM($Y215:AZ215)>1,ROUNDUP(BA214,0),BA214)","v":1},{"$f":"IF(SUM($Y215:BA215)>1,ROUNDUP(BB214,0),BB214)","v":0},{"$f":"IF(SUM($Y215:BB215)>1,ROUNDUP(BC214,0),BC214)","v":0},{"$f":"IF(SUM($Y215:BC215)>1,ROUNDUP(BD214,0),BD214)","v":1},{"$f":"IF(SUM($Y215:BD215)>1,ROUNDUP(BE214,0),BE214)","v":0},{"$f":"IF(SUM($Y215:BE215)>1,ROUNDUP(BF214,0),BF214)","v":0},{"$f":"IF(SUM($Y215:BF215)>1,ROUNDUP(BG214,0),BG214)","v":1},{"$f":"IF(SUM($Y215:BG215)>1,ROUNDUP(BH214,0),BH214)","v":0},{"$f":"IF(SUM($Y215:BH215)>1,ROUNDUP(BI214,0),BI214)","v":0},{"$f":"IF(SUM($Y215:BI215)>1,ROUNDUP(BJ214,0),BJ214)","v":1},null,{"$f":"IF(SUM($Y215:BK215)>1,ROUNDUP(BL214,0),BL214)","v":0},{"$f":"IF(SUM($Y215:BL215)>1,ROUNDUP(BM214,0),BM214)","v":0},{"$f":"IF(SUM($Y215:BM215)>1,ROUNDUP(BN214,0),BN214)","v":1},{"$f":"IF(SUM($Y215:BN215)>1,ROUNDUP(BO214,0),BO214)","v":0},{"$f":"IF(SUM($Y215:BO215)>1,ROUNDUP(BP214,0),BP214)","v":0},{"$f":"IF(SUM($Y215:BP215)>1,ROUNDUP(BQ214,0),BQ214)","v":1},{"$f":"IF(SUM($Y215:BQ215)>1,ROUNDUP(BR214,0),BR214)","v":0},{"$f":"IF(SUM($Y215:BR215)>1,ROUNDUP(BS214,0),BS214)","v":0},{"$f":"IF(SUM($Y215:BS215)>1,ROUNDUP(BT214,0),BT214)","v":1},{"$f":"IF(SUM($Y215:BT215)>1,ROUNDUP(BU214,0),BU214)","v":0},{"$f":"IF(SUM($Y215:BU215)>1,ROUNDUP(BV214,0),BV214)","v":0},{"$f":"IF(SUM($Y215:BV215)>1,ROUNDUP(BW214,0),BW214)","v":1},null,{"$f":"IF(SUM($Y215:BX215)>1,ROUNDUP(BY214,0),BY214)","v":0},{"$f":"IF(SUM($Y215:BY215)>1,ROUNDUP(BZ214,0),BZ214)","v":0},{"$f":"IF(SUM($Y215:BZ215)>1,ROUNDUP(CA214,0),CA214)","v":1},{"$f":"IF(SUM($Y215:CA215)>1,ROUNDUP(CB214,0),CB214)","v":0},{"$f":"IF(SUM($Y215:CB215)>1,ROUNDUP(CC214,0),CC214)","v":0},{"$f":"IF(SUM($Y215:CC215)>1,ROUNDUP(CD214,0),CD214)","v":1},{"$f":"IF(SUM($Y215:CD215)>1,ROUNDUP(CE214,0),CE214)","v":0},{"$f":"IF(SUM($Y215:CE215)>1,ROUNDUP(CF214,0),CF214)","v":0},{"$f":"IF(SUM($Y215:CF215)>1,ROUNDUP(CG214,0),CG214)","v":1},{"$f":"IF(SUM($Y215:CG215)>1,ROUNDUP(CH214,0),CH214)","v":0},{"$f":"IF(SUM($Y215:CH215)>1,ROUNDUP(CI214,0),CI214)","v":0},{"$f":"IF(SUM($Y215:CI215)>1,ROUNDUP(CJ214,0),CJ214)","v":1},null,{"$f":"IF(SUM($Y215:CK215)>1,ROUNDUP(CL214,0),CL214)","v":0},{"$f":"IF(SUM($Y215:CL215)>1,ROUNDUP(CM214,0),CM214)","v":0},{"$f":"IF(SUM($Y215:CM215)>1,ROUNDUP(CN214,0),CN214)","v":1},{"$f":"IF(SUM($Y215:CN215)>1,ROUNDUP(CO214,0),CO214)","v":0},{"$f":"IF(SUM($Y215:CO215)>1,ROUNDUP(CP214,0),CP214)","v":0},{"$f":"IF(SUM($Y215:CP215)>1,ROUNDUP(CQ214,0),CQ214)","v":1},{"$f":"IF(SUM($Y215:CQ215)>1,ROUNDUP(CR214,0),CR214)","v":0},{"$f":"IF(SUM($Y215:CR215)>1,ROUNDUP(CS214,0),CS214)","v":0},{"$f":"IF(SUM($Y215:CS215)>1,ROUNDUP(CT214,0),CT214)","v":1},{"$f":"IF(SUM($Y215:CT215)>1,ROUNDUP(CU214,0),CU214)","v":0},{"$f":"IF(SUM($Y215:CU215)>1,ROUNDUP(CV214,0),CV214)","v":0},{"$f":"IF(SUM($Y215:CV215)>1,ROUNDUP(CW214,0),CW214)","v":1},null,{"$f":"IF(SUM($Y215:CX215)>1,ROUNDUP(CY214,0),CY214)","v":0},{"$f":"IF(SUM($Y215:CY215)>1,ROUNDUP(CZ214,0),CZ214)","v":0},{"$f":"IF(SUM($Y215:CZ215)>1,ROUNDUP(DA214,0),DA214)","v":1},{"$f":"IF(SUM($Y215:DA215)>1,ROUNDUP(DB214,0),DB214)","v":0},{"$f":"IF(SUM($Y215:DB215)>1,ROUNDUP(DC214,0),DC214)","v":0},{"$f":"IF(SUM($Y215:DC215)>1,ROUNDUP(DD214,0),DD214)","v":1},{"$f":"IF(SUM($Y215:DD215)>1,ROUNDUP(DE214,0),DE214)","v":0},{"$f":"IF(SUM($Y215:DE215)>1,ROUNDUP(DF214,0),DF214)","v":0},{"$f":"IF(SUM($Y215:DF215)>1,ROUNDUP(DG214,0),DG214)","v":1},{"$f":"IF(SUM($Y215:DG215)>1,ROUNDUP(DH214,0),DH214)","v":0},{"$f":"IF(SUM($Y215:DH215)>1,ROUNDUP(DI214,0),DI214)","v":0},{"$f":"IF(SUM($Y215:DI215)>1,ROUNDUP(DJ214,0),DJ214)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":215}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X192<1,0,PMT(Y205/$G206,$I188-X209,X192)*Y214)","v":0},{"$f":"IF(Y192<1,0,PMT(Z205/$G206,$I188-Y209,Y192)*Z214)","v":0},{"$f":"IF(Z192<1,0,PMT(AA205/$G206,$I188-Z209,Z192)*AA214)","v":0},{"$f":"IF(AA192<1,0,PMT(AB205/$G206,$I188-AA209,AA192)*AB214)","v":0},{"$f":"IF(AB192<1,0,PMT(AC205/$G206,$I188-AB209,AB192)*AC214)","v":0},{"$f":"IF(AC192<1,0,PMT(AD205/$G206,$I188-AC209,AC192)*AD214)","v":0},{"$f":"IF(AD192<1,0,PMT(AE205/$G206,$I188-AD209,AD192)*AE214)","v":0},{"$f":"IF(AE192<1,0,PMT(AF205/$G206,$I188-AE209,AE192)*AF214)","v":0},{"$f":"IF(AF192<1,0,PMT(AG205/$G206,$I188-AF209,AF192)*AG214)","v":0},{"$f":"IF(AG192<1,0,PMT(AH205/$G206,$I188-AG209,AG192)*AH214)","v":0},{"$f":"IF(AH192<1,0,PMT(AI205/$G206,$I188-AH209,AH192)*AI214)","v":0},{"$f":"IF(AI192<1,0,PMT(AJ205/$G206,$I188-AI209,AI192)*AJ214)","v":0},null,{"$f":"IF(AJ192<1,0,PMT(AL205/$G206,$I188-AJ209,AJ192)*AL214)","v":0},{"$f":"IF(AL192<1,0,PMT(AM205/$G206,$I188-AL209,AL192)*AM214)","v":0},{"$f":"IF(AM192<1,0,PMT(AN205/$G206,$I188-AM209,AM192)*AN214)","v":0},{"$f":"IF(AN192<1,0,PMT(AO205/$G206,$I188-AN209,AN192)*AO214)","v":0},{"$f":"IF(AO192<1,0,PMT(AP205/$G206,$I188-AO209,AO192)*AP214)","v":0},{"$f":"IF(AP192<1,0,PMT(AQ205/$G206,$I188-AP209,AP192)*AQ214)","v":0},{"$f":"IF(AQ192<1,0,PMT(AR205/$G206,$I188-AQ209,AQ192)*AR214)","v":0},{"$f":"IF(AR192<1,0,PMT(AS205/$G206,$I188-AR209,AR192)*AS214)","v":0},{"$f":"IF(AS192<1,0,PMT(AT205/$G206,$I188-AS209,AS192)*AT214)","v":0},{"$f":"IF(AT192<1,0,PMT(AU205/$G206,$I188-AT209,AT192)*AU214)","v":0},{"$f":"IF(AU192<1,0,PMT(AV205/$G206,$I188-AU209,AU192)*AV214)","v":0},{"$f":"IF(AV192<1,0,PMT(AW205/$G206,$I188-AV209,AV192)*AW214)","v":0},null,{"$f":"IF(AW192<1,0,PMT(AY205/$G206,$I188-AW209,AW192)*AY214)","v":0},{"$f":"IF(AY192<1,0,PMT(AZ205/$G206,$I188-AY209,AY192)*AZ214)","v":0},{"$f":"IF(AZ192<1,0,PMT(BA205/$G206,$I188-AZ209,AZ192)*BA214)","v":0},{"$f":"IF(BA192<1,0,PMT(BB205/$G206,$I188-BA209,BA192)*BB214)","v":0},{"$f":"IF(BB192<1,0,PMT(BC205/$G206,$I188-BB209,BB192)*BC214)","v":0},{"$f":"IF(BC192<1,0,PMT(BD205/$G206,$I188-BC209,BC192)*BD214)","v":0},{"$f":"IF(BD192<1,0,PMT(BE205/$G206,$I188-BD209,BD192)*BE214)","v":0},{"$f":"IF(BE192<1,0,PMT(BF205/$G206,$I188-BE209,BE192)*BF214)","v":0},{"$f":"IF(BF192<1,0,PMT(BG205/$G206,$I188-BF209,BF192)*BG214)","v":0},{"$f":"IF(BG192<1,0,PMT(BH205/$G206,$I188-BG209,BG192)*BH214)","v":0},{"$f":"IF(BH192<1,0,PMT(BI205/$G206,$I188-BH209,BH192)*BI214)","v":0},{"$f":"IF(BI192<1,0,PMT(BJ205/$G206,$I188-BI209,BI192)*BJ214)","v":0},null,{"$f":"IF(BJ192<1,0,PMT(BL205/$G206,$I188-BJ209,BJ192)*BL214)","v":0},{"$f":"IF(BL192<1,0,PMT(BM205/$G206,$I188-BL209,BL192)*BM214)","v":0},{"$f":"IF(BM192<1,0,PMT(BN205/$G206,$I188-BM209,BM192)*BN214)","v":0},{"$f":"IF(BN192<1,0,PMT(BO205/$G206,$I188-BN209,BN192)*BO214)","v":0},{"$f":"IF(BO192<1,0,PMT(BP205/$G206,$I188-BO209,BO192)*BP214)","v":0},{"$f":"IF(BP192<1,0,PMT(BQ205/$G206,$I188-BP209,BP192)*BQ214)","v":0},{"$f":"IF(BQ192<1,0,PMT(BR205/$G206,$I188-BQ209,BQ192)*BR214)","v":0},{"$f":"IF(BR192<1,0,PMT(BS205/$G206,$I188-BR209,BR192)*BS214)","v":0},{"$f":"IF(BS192<1,0,PMT(BT205/$G206,$I188-BS209,BS192)*BT214)","v":0},{"$f":"IF(BT192<1,0,PMT(BU205/$G206,$I188-BT209,BT192)*BU214)","v":0},{"$f":"IF(BU192<1,0,PMT(BV205/$G206,$I188-BU209,BU192)*BV214)","v":0},{"$f":"IF(BV192<1,0,PMT(BW205/$G206,$I188-BV209,BV192)*BW214)","v":0},null,{"$f":"IF(BW192<1,0,PMT(BY205/$G206,$I188-BW209,BW192)*BY214)","v":0},{"$f":"IF(BY192<1,0,PMT(BZ205/$G206,$I188-BY209,BY192)*BZ214)","v":0},{"$f":"IF(BZ192<1,0,PMT(CA205/$G206,$I188-BZ209,BZ192)*CA214)","v":0},{"$f":"IF(CA192<1,0,PMT(CB205/$G206,$I188-CA209,CA192)*CB214)","v":0},{"$f":"IF(CB192<1,0,PMT(CC205/$G206,$I188-CB209,CB192)*CC214)","v":0},{"$f":"IF(CC192<1,0,PMT(CD205/$G206,$I188-CC209,CC192)*CD214)","v":0},{"$f":"IF(CD192<1,0,PMT(CE205/$G206,$I188-CD209,CD192)*CE214)","v":0},{"$f":"IF(CE192<1,0,PMT(CF205/$G206,$I188-CE209,CE192)*CF214)","v":0},{"$f":"IF(CF192<1,0,PMT(CG205/$G206,$I188-CF209,CF192)*CG214)","v":0},{"$f":"IF(CG192<1,0,PMT(CH205/$G206,$I188-CG209,CG192)*CH214)","v":0},{"$f":"IF(CH192<1,0,PMT(CI205/$G206,$I188-CH209,CH192)*CI214)","v":0},{"$f":"IF(CI192<1,0,PMT(CJ205/$G206,$I188-CI209,CI192)*CJ214)","v":0},null,{"$f":"IF(CJ192<1,0,PMT(CL205/$G206,$I188-CJ209,CJ192)*CL214)","v":0},{"$f":"IF(CL192<1,0,PMT(CM205/$G206,$I188-CL209,CL192)*CM214)","v":0},{"$f":"IF(CM192<1,0,PMT(CN205/$G206,$I188-CM209,CM192)*CN214)","v":0},{"$f":"IF(CN192<1,0,PMT(CO205/$G206,$I188-CN209,CN192)*CO214)","v":0},{"$f":"IF(CO192<1,0,PMT(CP205/$G206,$I188-CO209,CO192)*CP214)","v":0},{"$f":"IF(CP192<1,0,PMT(CQ205/$G206,$I188-CP209,CP192)*CQ214)","v":0},{"$f":"IF(CQ192<1,0,PMT(CR205/$G206,$I188-CQ209,CQ192)*CR214)","v":0},{"$f":"IF(CR192<1,0,PMT(CS205/$G206,$I188-CR209,CR192)*CS214)","v":0},{"$f":"IF(CS192<1,0,PMT(CT205/$G206,$I188-CS209,CS192)*CT214)","v":0},{"$f":"IF(CT192<1,0,PMT(CU205/$G206,$I188-CT209,CT192)*CU214)","v":0},{"$f":"IF(CU192<1,0,PMT(CV205/$G206,$I188-CU209,CU192)*CV214)","v":0},{"$f":"IF(CV192<1,0,PMT(CW205/$G206,$I188-CV209,CV192)*CW214)","v":0},null,{"$f":"IF(CW192<1,0,PMT(CY205/$G206,$I188-CW209,CW192)*CY214)","v":0},{"$f":"IF(CY192<1,0,PMT(CZ205/$G206,$I188-CY209,CY192)*CZ214)","v":0},{"$f":"IF(CZ192<1,0,PMT(DA205/$G206,$I188-CZ209,CZ192)*DA214)","v":0},{"$f":"IF(DA192<1,0,PMT(DB205/$G206,$I188-DA209,DA192)*DB214)","v":0},{"$f":"IF(DB192<1,0,PMT(DC205/$G206,$I188-DB209,DB192)*DC214)","v":0},{"$f":"IF(DC192<1,0,PMT(DD205/$G206,$I188-DC209,DC192)*DD214)","v":0},{"$f":"IF(DD192<1,0,PMT(DE205/$G206,$I188-DD209,DD192)*DE214)","v":0},{"$f":"IF(DE192<1,0,PMT(DF205/$G206,$I188-DE209,DE192)*DF214)","v":0},{"$f":"IF(DF192<1,0,PMT(DG205/$G206,$I188-DF209,DF192)*DG214)","v":0},{"$f":"IF(DG192<1,0,PMT(DH205/$G206,$I188-DG209,DG192)*DH214)","v":0},{"$f":"IF(DH192<1,0,PMT(DI205/$G206,$I188-DH209,DH192)*DI214)","v":0},{"$f":"IF(DI192<1,0,PMT(DJ205/$G206,$I188-DI209,DI192)*DJ214)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":216}]
[{"$f":"IF(J217=0,1,0)","v":1},{"$f":"\"A\"&C217","v":"A8"},{"$f":"+C188+1","v":8},null,{"$f":"\"Lån \"&C217","v":"Lån 8"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y234:AJ234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL234:AW234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY234:BJ234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL234:BW234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY234:CJ234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL234:CW234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY234:DJ234)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":217}]
[{"$f":"A217","v":1},{"$f":"\"B\"&C217","v":"B8"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y236=1,X221*-Y234/$G235*SUM(Y243:AJ243),X221*-Y234/$G235*Y243)","v":0},{"$f":"IF(Z236=1,Y221*-Z234/$G235*SUM(Z243:AL243),Y221*-Z234/$G235*Z243)","v":0},{"$f":"IF(AA236=1,Z221*-AA234/$G235*SUM(AA243:AM243),Z221*-AA234/$G235*AA243)","v":0},{"$f":"IF(AB236=1,AA221*-AB234/$G235*SUM(AB243:AN243),AA221*-AB234/$G235*AB243)","v":0},{"$f":"IF(AC236=1,AB221*-AC234/$G235*SUM(AC243:AO243),AB221*-AC234/$G235*AC243)","v":0},{"$f":"IF(AD236=1,AC221*-AD234/$G235*SUM(AD243:AP243),AC221*-AD234/$G235*AD243)","v":0},{"$f":"IF(AE236=1,AD221*-AE234/$G235*SUM(AE243:AQ243),AD221*-AE234/$G235*AE243)","v":0},{"$f":"IF(AF236=1,AE221*-AF234/$G235*SUM(AF243:AR243),AE221*-AF234/$G235*AF243)","v":0},{"$f":"IF(AG236=1,AF221*-AG234/$G235*SUM(AG243:AS243),AF221*-AG234/$G235*AG243)","v":0},{"$f":"IF(AH236=1,AG221*-AH234/$G235*SUM(AH243:AT243),AG221*-AH234/$G235*AH243)","v":0},{"$f":"IF(AI236=1,AH221*-AI234/$G235*SUM(AI243:AU243),AH221*-AI234/$G235*AI243)","v":0},{"$f":"IF(AJ236=1,AI221*-AJ234/$G235*SUM(AJ243:AV243),AI221*-AJ234/$G235*AJ243)","v":0},{"$f":"SUM(Y218:AJ218)","v":0},{"$f":"IF(AL236=1,AJ221*-AL234/$G235*SUM(AL243:AW243),AJ221*-AL234/$G235*AL243)","v":0},{"$f":"IF(AM236=1,AL221*-AM234/$G235*SUM(AM243:AZ243),AL221*-AM234/$G235*AM243)","v":0},{"$f":"IF(AN236=1,AM221*-AN234/$G235*SUM(AN243:BA243),AM221*-AN234/$G235*AN243)","v":0},{"$f":"IF(AO236=1,AN221*-AO234/$G235*SUM(AO243:BB243),AN221*-AO234/$G235*AO243)","v":0},{"$f":"IF(AP236=1,AO221*-AP234/$G235*SUM(AP243:BC243),AO221*-AP234/$G235*AP243)","v":0},{"$f":"IF(AQ236=1,AP221*-AQ234/$G235*SUM(AQ243:BD243),AP221*-AQ234/$G235*AQ243)","v":0},{"$f":"IF(AR236=1,AQ221*-AR234/$G235*SUM(AR243:BE243),AQ221*-AR234/$G235*AR243)","v":0},{"$f":"IF(AS236=1,AR221*-AS234/$G235*SUM(AS243:BF243),AR221*-AS234/$G235*AS243)","v":0},{"$f":"IF(AT236=1,AS221*-AT234/$G235*SUM(AT243:BG243),AS221*-AT234/$G235*AT243)","v":0},{"$f":"IF(AU236=1,AT221*-AU234/$G235*SUM(AU243:BH243),AT221*-AU234/$G235*AU243)","v":0},{"$f":"IF(AV236=1,AU221*-AV234/$G235*SUM(AV243:BI243),AU221*-AV234/$G235*AV243)","v":0},{"$f":"IF(AW236=1,AV221*-AW234/$G235*SUM(AW243:BJ243),AV221*-AW234/$G235*AW243)","v":0},{"$f":"SUM(AL218:AW218)","v":0},{"$f":"IF(AY236=1,AW221*-AY234/$G235*SUM(AY243:BJ243),AW221*-AY234/$G235*AY243)","v":0},{"$f":"IF(AZ236=1,AY221*-AZ234/$G235*SUM(AZ243:BM243),AY221*-AZ234/$G235*AZ243)","v":0},{"$f":"IF(BA236=1,AZ221*-BA234/$G235*SUM(BA243:BN243),AZ221*-BA234/$G235*BA243)","v":0},{"$f":"IF(BB236=1,BA221*-BB234/$G235*SUM(BB243:BO243),BA221*-BB234/$G235*BB243)","v":0},{"$f":"IF(BC236=1,BB221*-BC234/$G235*SUM(BC243:BP243),BB221*-BC234/$G235*BC243)","v":0},{"$f":"IF(BD236=1,BC221*-BD234/$G235*SUM(BD243:BQ243),BC221*-BD234/$G235*BD243)","v":0},{"$f":"IF(BE236=1,BD221*-BE234/$G235*SUM(BE243:BR243),BD221*-BE234/$G235*BE243)","v":0},{"$f":"IF(BF236=1,BE221*-BF234/$G235*SUM(BF243:BS243),BE221*-BF234/$G235*BF243)","v":0},{"$f":"IF(BG236=1,BF221*-BG234/$G235*SUM(BG243:BT243),BF221*-BG234/$G235*BG243)","v":0},{"$f":"IF(BH236=1,BG221*-BH234/$G235*SUM(BH243:BU243),BG221*-BH234/$G235*BH243)","v":0},{"$f":"IF(BI236=1,BH221*-BI234/$G235*SUM(BI243:BV243),BH221*-BI234/$G235*BI243)","v":0},{"$f":"IF(BJ236=1,BI221*-BJ234/$G235*SUM(BJ243:BW243),BI221*-BJ234/$G235*BJ243)","v":0},{"$f":"SUM(AY218:BJ218)","v":0},{"$f":"IF(BL236=1,BJ221*-BL234/$G235*SUM(BL243:BW243),BJ221*-BL234/$G235*BL243)","v":0},{"$f":"IF(BM236=1,BL221*-BM234/$G235*SUM(BM243:BZ243),BL221*-BM234/$G235*BM243)","v":0},{"$f":"IF(BN236=1,BM221*-BN234/$G235*SUM(BN243:CA243),BM221*-BN234/$G235*BN243)","v":0},{"$f":"IF(BO236=1,BN221*-BO234/$G235*SUM(BO243:CB243),BN221*-BO234/$G235*BO243)","v":0},{"$f":"IF(BP236=1,BO221*-BP234/$G235*SUM(BP243:CC243),BO221*-BP234/$G235*BP243)","v":0},{"$f":"IF(BQ236=1,BP221*-BQ234/$G235*SUM(BQ243:CD243),BP221*-BQ234/$G235*BQ243)","v":0},{"$f":"IF(BR236=1,BQ221*-BR234/$G235*SUM(BR243:CE243),BQ221*-BR234/$G235*BR243)","v":0},{"$f":"IF(BS236=1,BR221*-BS234/$G235*SUM(BS243:CF243),BR221*-BS234/$G235*BS243)","v":0},{"$f":"IF(BT236=1,BS221*-BT234/$G235*SUM(BT243:CG243),BS221*-BT234/$G235*BT243)","v":0},{"$f":"IF(BU236=1,BT221*-BU234/$G235*SUM(BU243:CH243),BT221*-BU234/$G235*BU243)","v":0},{"$f":"IF(BV236=1,BU221*-BV234/$G235*SUM(BV243:CI243),BU221*-BV234/$G235*BV243)","v":0},{"$f":"IF(BW236=1,BV221*-BW234/$G235*SUM(BW243:CJ243),BV221*-BW234/$G235*BW243)","v":0},{"$f":"SUM(BL218:BW218)","v":0},{"$f":"IF(BY236=1,BW221*-BY234/$G235*SUM(BY243:CJ243),BW221*-BY234/$G235*BY243)","v":0},{"$f":"IF(BZ236=1,BY221*-BZ234/$G235*SUM(BZ243:CM243),BY221*-BZ234/$G235*BZ243)","v":0},{"$f":"IF(CA236=1,BZ221*-CA234/$G235*SUM(CA243:CN243),BZ221*-CA234/$G235*CA243)","v":0},{"$f":"IF(CB236=1,CA221*-CB234/$G235*SUM(CB243:CO243),CA221*-CB234/$G235*CB243)","v":0},{"$f":"IF(CC236=1,CB221*-CC234/$G235*SUM(CC243:CP243),CB221*-CC234/$G235*CC243)","v":0},{"$f":"IF(CD236=1,CC221*-CD234/$G235*SUM(CD243:CQ243),CC221*-CD234/$G235*CD243)","v":0},{"$f":"IF(CE236=1,CD221*-CE234/$G235*SUM(CE243:CR243),CD221*-CE234/$G235*CE243)","v":0},{"$f":"IF(CF236=1,CE221*-CF234/$G235*SUM(CF243:CS243),CE221*-CF234/$G235*CF243)","v":0},{"$f":"IF(CG236=1,CF221*-CG234/$G235*SUM(CG243:CT243),CF221*-CG234/$G235*CG243)","v":0},{"$f":"IF(CH236=1,CG221*-CH234/$G235*SUM(CH243:CU243),CG221*-CH234/$G235*CH243)","v":0},{"$f":"IF(CI236=1,CH221*-CI234/$G235*SUM(CI243:CV243),CH221*-CI234/$G235*CI243)","v":0},{"$f":"IF(CJ236=1,CI221*-CJ234/$G235*SUM(CJ243:CW243),CI221*-CJ234/$G235*CJ243)","v":0},{"$f":"SUM(BY218:CJ218)","v":0},{"$f":"IF(CL236=1,CJ221*-CL234/$G235*SUM(CL243:CW243),CJ221*-CL234/$G235*CL243)","v":0},{"$f":"IF(CM236=1,CL221*-CM234/$G235*SUM(CM243:CZ243),CL221*-CM234/$G235*CM243)","v":0},{"$f":"IF(CN236=1,CM221*-CN234/$G235*SUM(CN243:DA243),CM221*-CN234/$G235*CN243)","v":0},{"$f":"IF(CO236=1,CN221*-CO234/$G235*SUM(CO243:DB243),CN221*-CO234/$G235*CO243)","v":0},{"$f":"IF(CP236=1,CO221*-CP234/$G235*SUM(CP243:DC243),CO221*-CP234/$G235*CP243)","v":0},{"$f":"IF(CQ236=1,CP221*-CQ234/$G235*SUM(CQ243:DD243),CP221*-CQ234/$G235*CQ243)","v":0},{"$f":"IF(CR236=1,CQ221*-CR234/$G235*SUM(CR243:DE243),CQ221*-CR234/$G235*CR243)","v":0},{"$f":"IF(CS236=1,CR221*-CS234/$G235*SUM(CS243:DF243),CR221*-CS234/$G235*CS243)","v":0},{"$f":"IF(CT236=1,CS221*-CT234/$G235*SUM(CT243:DG243),CS221*-CT234/$G235*CT243)","v":0},{"$f":"IF(CU236=1,CT221*-CU234/$G235*SUM(CU243:DH243),CT221*-CU234/$G235*CU243)","v":0},{"$f":"IF(CV236=1,CU221*-CV234/$G235*SUM(CV243:DI243),CU221*-CV234/$G235*CV243)","v":0},{"$f":"IF(CW236=1,CV221*-CW234/$G235*SUM(CW243:DJ243),CV221*-CW234/$G235*CW243)","v":0},{"$f":"SUM(CL218:CW218)","v":0},{"$f":"IF(CY236=1,CW221*-CY234/$G235*SUM(CY243:DJ243),CW221*-CY234/$G235*CY243)","v":0},{"$f":"IF(CZ236=1,CY221*-CZ234/$G235*SUM(CZ243:DM243),CY221*-CZ234/$G235*CZ243)","v":0},{"$f":"IF(DA236=1,CZ221*-DA234/$G235*SUM(DA243:DN243),CZ221*-DA234/$G235*DA243)","v":0},{"$f":"IF(DB236=1,DA221*-DB234/$G235*SUM(DB243:DO243),DA221*-DB234/$G235*DB243)","v":0},{"$f":"IF(DC236=1,DB221*-DC234/$G235*SUM(DC243:DP243),DB221*-DC234/$G235*DC243)","v":0},{"$f":"IF(DD236=1,DC221*-DD234/$G235*SUM(DD243:DQ243),DC221*-DD234/$G235*DD243)","v":0},{"$f":"IF(DE236=1,DD221*-DE234/$G235*SUM(DE243:DR243),DD221*-DE234/$G235*DE243)","v":0},{"$f":"IF(DF236=1,DE221*-DF234/$G235*SUM(DF243:DS243),DE221*-DF234/$G235*DF243)","v":0},{"$f":"IF(DG236=1,DF221*-DG234/$G235*SUM(DG243:DT243),DF221*-DG234/$G235*DG243)","v":0},{"$f":"IF(DH236=1,DG221*-DH234/$G235*SUM(DH243:DU243),DG221*-DH234/$G235*DH243)","v":0},{"$f":"IF(DI236=1,DH221*-DI234/$G235*SUM(DI243:DU243),DH221*-DI234/$G235*DI243)","v":0},{"$f":"IF(DJ236=1,DI221*-DJ234/$G235*SUM(DJ243:DU243),DI221*-DJ234/$G235*DJ243)","v":0},{"$f":"SUM(CY218:DJ218)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":218}]
[{"$f":"A218","v":1},{"$f":"\"C\"&C217","v":"C8"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y236=1,X221*-$F220/$G235*SUM(Y243:AJ243),X221*-$F220/$G235*Y243)","v":0},{"$f":"IF(Z236=1,Y221*-$F220/$G235*SUM(Z243:AL243),Y221*-$F220/$G235*Z243)","v":0},{"$f":"IF(AA236=1,Z221*-$F220/$G235*SUM(AA243:AM243),Z221*-$F220/$G235*AA243)","v":0},{"$f":"IF(AB236=1,AA221*-$F220/$G235*SUM(AB243:AN243),AA221*-$F220/$G235*AB243)","v":0},{"$f":"IF(AC236=1,AB221*-$F220/$G235*SUM(AC243:AO243),AB221*-$F220/$G235*AC243)","v":0},{"$f":"IF(AD236=1,AC221*-$F220/$G235*SUM(AD243:AP243),AC221*-$F220/$G235*AD243)","v":0},{"$f":"IF(AE236=1,AD221*-$F220/$G235*SUM(AE243:AQ243),AD221*-$F220/$G235*AE243)","v":0},{"$f":"IF(AF236=1,AE221*-$F220/$G235*SUM(AF243:AR243),AE221*-$F220/$G235*AF243)","v":0},{"$f":"IF(AG236=1,AF221*-$F220/$G235*SUM(AG243:AS243),AF221*-$F220/$G235*AG243)","v":0},{"$f":"IF(AH236=1,AG221*-$F220/$G235*SUM(AH243:AT243),AG221*-$F220/$G235*AH243)","v":0},{"$f":"IF(AI236=1,AH221*-$F220/$G235*SUM(AI243:AU243),AH221*-$F220/$G235*AI243)","v":0},{"$f":"IF(AJ236=1,AI221*-$F220/$G235*SUM(AJ243:AV243),AI221*-$F220/$G235*AJ243)","v":0},{"$f":"SUM(Y219:AJ219)","v":0},{"$f":"IF(AL236=1,AJ221*-$F220/$G235*SUM(AL243:AW243),AJ221*-$F220/$G235*AL243)","v":0},{"$f":"IF(AM236=1,AL221*-$F220/$G235*SUM(AM243:AZ243),AL221*-$F220/$G235*AM243)","v":0},{"$f":"IF(AN236=1,AM221*-$F220/$G235*SUM(AN243:BA243),AM221*-$F220/$G235*AN243)","v":0},{"$f":"IF(AO236=1,AN221*-$F220/$G235*SUM(AO243:BB243),AN221*-$F220/$G235*AO243)","v":0},{"$f":"IF(AP236=1,AO221*-$F220/$G235*SUM(AP243:BC243),AO221*-$F220/$G235*AP243)","v":0},{"$f":"IF(AQ236=1,AP221*-$F220/$G235*SUM(AQ243:BD243),AP221*-$F220/$G235*AQ243)","v":0},{"$f":"IF(AR236=1,AQ221*-$F220/$G235*SUM(AR243:BE243),AQ221*-$F220/$G235*AR243)","v":0},{"$f":"IF(AS236=1,AR221*-$F220/$G235*SUM(AS243:BF243),AR221*-$F220/$G235*AS243)","v":0},{"$f":"IF(AT236=1,AS221*-$F220/$G235*SUM(AT243:BG243),AS221*-$F220/$G235*AT243)","v":0},{"$f":"IF(AU236=1,AT221*-$F220/$G235*SUM(AU243:BH243),AT221*-$F220/$G235*AU243)","v":0},{"$f":"IF(AV236=1,AU221*-$F220/$G235*SUM(AV243:BI243),AU221*-$F220/$G235*AV243)","v":0},{"$f":"IF(AW236=1,AV221*-$F220/$G235*SUM(AW243:BJ243),AV221*-$F220/$G235*AW243)","v":0},{"$f":"SUM(AL219:AW219)","v":0},{"$f":"IF(AY236=1,AW221*-$F220/$G235*SUM(AY243:BJ243),AW221*-$F220/$G235*AY243)","v":0},{"$f":"IF(AZ236=1,AY221*-$F220/$G235*SUM(AZ243:BM243),AY221*-$F220/$G235*AZ243)","v":0},{"$f":"IF(BA236=1,AZ221*-$F220/$G235*SUM(BA243:BN243),AZ221*-$F220/$G235*BA243)","v":0},{"$f":"IF(BB236=1,BA221*-$F220/$G235*SUM(BB243:BO243),BA221*-$F220/$G235*BB243)","v":0},{"$f":"IF(BC236=1,BB221*-$F220/$G235*SUM(BC243:BP243),BB221*-$F220/$G235*BC243)","v":0},{"$f":"IF(BD236=1,BC221*-$F220/$G235*SUM(BD243:BQ243),BC221*-$F220/$G235*BD243)","v":0},{"$f":"IF(BE236=1,BD221*-$F220/$G235*SUM(BE243:BR243),BD221*-$F220/$G235*BE243)","v":0},{"$f":"IF(BF236=1,BE221*-$F220/$G235*SUM(BF243:BS243),BE221*-$F220/$G235*BF243)","v":0},{"$f":"IF(BG236=1,BF221*-$F220/$G235*SUM(BG243:BT243),BF221*-$F220/$G235*BG243)","v":0},{"$f":"IF(BH236=1,BG221*-$F220/$G235*SUM(BH243:BU243),BG221*-$F220/$G235*BH243)","v":0},{"$f":"IF(BI236=1,BH221*-$F220/$G235*SUM(BI243:BV243),BH221*-$F220/$G235*BI243)","v":0},{"$f":"IF(BJ236=1,BI221*-$F220/$G235*SUM(BJ243:BW243),BI221*-$F220/$G235*BJ243)","v":0},{"$f":"SUM(AY219:BJ219)","v":0},{"$f":"IF(BL236=1,BJ221*-$F220/$G235*SUM(BL243:BW243),BJ221*-$F220/$G235*BL243)","v":0},{"$f":"IF(BM236=1,BL221*-$F220/$G235*SUM(BM243:BZ243),BL221*-$F220/$G235*BM243)","v":0},{"$f":"IF(BN236=1,BM221*-$F220/$G235*SUM(BN243:CA243),BM221*-$F220/$G235*BN243)","v":0},{"$f":"IF(BO236=1,BN221*-$F220/$G235*SUM(BO243:CB243),BN221*-$F220/$G235*BO243)","v":0},{"$f":"IF(BP236=1,BO221*-$F220/$G235*SUM(BP243:CC243),BO221*-$F220/$G235*BP243)","v":0},{"$f":"IF(BQ236=1,BP221*-$F220/$G235*SUM(BQ243:CD243),BP221*-$F220/$G235*BQ243)","v":0},{"$f":"IF(BR236=1,BQ221*-$F220/$G235*SUM(BR243:CE243),BQ221*-$F220/$G235*BR243)","v":0},{"$f":"IF(BS236=1,BR221*-$F220/$G235*SUM(BS243:CF243),BR221*-$F220/$G235*BS243)","v":0},{"$f":"IF(BT236=1,BS221*-$F220/$G235*SUM(BT243:CG243),BS221*-$F220/$G235*BT243)","v":0},{"$f":"IF(BU236=1,BT221*-$F220/$G235*SUM(BU243:CH243),BT221*-$F220/$G235*BU243)","v":0},{"$f":"IF(BV236=1,BU221*-$F220/$G235*SUM(BV243:CI243),BU221*-$F220/$G235*BV243)","v":0},{"$f":"IF(BW236=1,BV221*-$F220/$G235*SUM(BW243:CJ243),BV221*-$F220/$G235*BW243)","v":0},{"$f":"SUM(BL219:BW219)","v":0},{"$f":"IF(BY236=1,BW221*-$F220/$G235*SUM(BY243:CJ243),BW221*-$F220/$G235*BY243)","v":0},{"$f":"IF(BZ236=1,BY221*-$F220/$G235*SUM(BZ243:CM243),BY221*-$F220/$G235*BZ243)","v":0},{"$f":"IF(CA236=1,BZ221*-$F220/$G235*SUM(CA243:CN243),BZ221*-$F220/$G235*CA243)","v":0},{"$f":"IF(CB236=1,CA221*-$F220/$G235*SUM(CB243:CO243),CA221*-$F220/$G235*CB243)","v":0},{"$f":"IF(CC236=1,CB221*-$F220/$G235*SUM(CC243:CP243),CB221*-$F220/$G235*CC243)","v":0},{"$f":"IF(CD236=1,CC221*-$F220/$G235*SUM(CD243:CQ243),CC221*-$F220/$G235*CD243)","v":0},{"$f":"IF(CE236=1,CD221*-$F220/$G235*SUM(CE243:CR243),CD221*-$F220/$G235*CE243)","v":0},{"$f":"IF(CF236=1,CE221*-$F220/$G235*SUM(CF243:CS243),CE221*-$F220/$G235*CF243)","v":0},{"$f":"IF(CG236=1,CF221*-$F220/$G235*SUM(CG243:CT243),CF221*-$F220/$G235*CG243)","v":0},{"$f":"IF(CH236=1,CG221*-$F220/$G235*SUM(CH243:CU243),CG221*-$F220/$G235*CH243)","v":0},{"$f":"IF(CI236=1,CH221*-$F220/$G235*SUM(CI243:CV243),CH221*-$F220/$G235*CI243)","v":0},{"$f":"IF(CJ236=1,CI221*-$F220/$G235*SUM(CJ243:CW243),CI221*-$F220/$G235*CJ243)","v":0},{"$f":"SUM(BY219:CJ219)","v":0},{"$f":"IF(CL236=1,CJ221*-$F220/$G235*SUM(CL243:CW243),CJ221*-$F220/$G235*CL243)","v":0},{"$f":"IF(CM236=1,CL221*-$F220/$G235*SUM(CM243:CZ243),CL221*-$F220/$G235*CM243)","v":0},{"$f":"IF(CN236=1,CM221*-$F220/$G235*SUM(CN243:DA243),CM221*-$F220/$G235*CN243)","v":0},{"$f":"IF(CO236=1,CN221*-$F220/$G235*SUM(CO243:DB243),CN221*-$F220/$G235*CO243)","v":0},{"$f":"IF(CP236=1,CO221*-$F220/$G235*SUM(CP243:DC243),CO221*-$F220/$G235*CP243)","v":0},{"$f":"IF(CQ236=1,CP221*-$F220/$G235*SUM(CQ243:DD243),CP221*-$F220/$G235*CQ243)","v":0},{"$f":"IF(CR236=1,CQ221*-$F220/$G235*SUM(CR243:DE243),CQ221*-$F220/$G235*CR243)","v":0},{"$f":"IF(CS236=1,CR221*-$F220/$G235*SUM(CS243:DF243),CR221*-$F220/$G235*CS243)","v":0},{"$f":"IF(CT236=1,CS221*-$F220/$G235*SUM(CT243:DG243),CS221*-$F220/$G235*CT243)","v":0},{"$f":"IF(CU236=1,CT221*-$F220/$G235*SUM(CU243:DH243),CT221*-$F220/$G235*CU243)","v":0},{"$f":"IF(CV236=1,CU221*-$F220/$G235*SUM(CV243:DI243),CU221*-$F220/$G235*CV243)","v":0},{"$f":"IF(CW236=1,CV221*-$F220/$G235*SUM(CW243:DJ243),CV221*-$F220/$G235*CW243)","v":0},{"$f":"SUM(CL219:CW219)","v":0},{"$f":"IF(CY236=1,CW221*-$F220/$G235*SUM(CY243:DJ243),CW221*-$F220/$G235*CY243)","v":0},{"$f":"IF(CZ236=1,CY221*-$F220/$G235*SUM(CZ243:DM243),CY221*-$F220/$G235*CZ243)","v":0},{"$f":"IF(DA236=1,CZ221*-$F220/$G235*SUM(DA243:DN243),CZ221*-$F220/$G235*DA243)","v":0},{"$f":"IF(DB236=1,DA221*-$F220/$G235*SUM(DB243:DO243),DA221*-$F220/$G235*DB243)","v":0},{"$f":"IF(DC236=1,DB221*-$F220/$G235*SUM(DC243:DP243),DB221*-$F220/$G235*DC243)","v":0},{"$f":"IF(DD236=1,DC221*-$F220/$G235*SUM(DD243:DQ243),DC221*-$F220/$G235*DD243)","v":0},{"$f":"IF(DE236=1,DD221*-$F220/$G235*SUM(DE243:DR243),DD221*-$F220/$G235*DE243)","v":0},{"$f":"IF(DF236=1,DE221*-$F220/$G235*SUM(DF243:DS243),DE221*-$F220/$G235*DF243)","v":0},{"$f":"IF(DG236=1,DF221*-$F220/$G235*SUM(DG243:DT243),DF221*-$F220/$G235*DG243)","v":0},{"$f":"IF(DH236=1,DG221*-$F220/$G235*SUM(DH243:DU243),DG221*-$F220/$G235*DH243)","v":0},{"$f":"IF(DI236=1,DH221*-$F220/$G235*SUM(DI243:DU243),DH221*-$F220/$G235*DI243)","v":0},{"$f":"IF(DJ236=1,DI221*-$F220/$G235*SUM(DJ243:DU243),DI221*-$F220/$G235*DJ243)","v":0},{"$f":"SUM(CY219:DJ219)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":219}]
[1,{"$f":"\"D\"&C217","v":"D8"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y235=1,$J217,IF(Y236=1,-X221,IF(Y245<>0,IF($J220=\"Serielån\",$J217/$F236*-Y240*Y243,(Y245-Y218)*Y240),0)))","v":0},{"$f":"IF(Z235=1,$J217,IF(Z236=1,-Y221,IF(Z245<>0,IF($J220=\"Serielån\",$J217/$F236*-Z240*Z243,(Z245-Z218)*Z240),0)))","v":0},{"$f":"IF(AA235=1,$J217,IF(AA236=1,-Z221,IF(AA245<>0,IF($J220=\"Serielån\",$J217/$F236*-AA240*AA243,(AA245-AA218)*AA240),0)))","v":0},{"$f":"IF(AB235=1,$J217,IF(AB236=1,-AA221,IF(AB245<>0,IF($J220=\"Serielån\",$J217/$F236*-AB240*AB243,(AB245-AB218)*AB240),0)))","v":0},{"$f":"IF(AC235=1,$J217,IF(AC236=1,-AB221,IF(AC245<>0,IF($J220=\"Serielån\",$J217/$F236*-AC240*AC243,(AC245-AC218)*AC240),0)))","v":0},{"$f":"IF(AD235=1,$J217,IF(AD236=1,-AC221,IF(AD245<>0,IF($J220=\"Serielån\",$J217/$F236*-AD240*AD243,(AD245-AD218)*AD240),0)))","v":0},{"$f":"IF(AE235=1,$J217,IF(AE236=1,-AD221,IF(AE245<>0,IF($J220=\"Serielån\",$J217/$F236*-AE240*AE243,(AE245-AE218)*AE240),0)))","v":0},{"$f":"IF(AF235=1,$J217,IF(AF236=1,-AE221,IF(AF245<>0,IF($J220=\"Serielån\",$J217/$F236*-AF240*AF243,(AF245-AF218)*AF240),0)))","v":0},{"$f":"IF(AG235=1,$J217,IF(AG236=1,-AF221,IF(AG245<>0,IF($J220=\"Serielån\",$J217/$F236*-AG240*AG243,(AG245-AG218)*AG240),0)))","v":0},{"$f":"IF(AH235=1,$J217,IF(AH236=1,-AG221,IF(AH245<>0,IF($J220=\"Serielån\",$J217/$F236*-AH240*AH243,(AH245-AH218)*AH240),0)))","v":0},{"$f":"IF(AI235=1,$J217,IF(AI236=1,-AH221,IF(AI245<>0,IF($J220=\"Serielån\",$J217/$F236*-AI240*AI243,(AI245-AI218)*AI240),0)))","v":0},{"$f":"IF(AJ235=1,$J217,IF(AJ236=1,-AI221,IF(AJ245<>0,IF($J220=\"Serielån\",$J217/$F236*-AJ240*AJ243,(AJ245-AJ218)*AJ240),0)))","v":0},{"$f":"SUM(Y220:AJ220)","v":0},{"$f":"IF(AL235=1,$J217,IF(AL236=1,-AJ221,IF(AL245<>0,IF($J220=\"Serielån\",$J217/$F236*-AL240*AL243,(AL245-AL218)*AL240),0)))","v":0},{"$f":"IF(AM235=1,$J217,IF(AM236=1,-AL221,IF(AM245<>0,IF($J220=\"Serielån\",$J217/$F236*-AM240*AM243,(AM245-AM218)*AM240),0)))","v":0},{"$f":"IF(AN235=1,$J217,IF(AN236=1,-AM221,IF(AN245<>0,IF($J220=\"Serielån\",$J217/$F236*-AN240*AN243,(AN245-AN218)*AN240),0)))","v":0},{"$f":"IF(AO235=1,$J217,IF(AO236=1,-AN221,IF(AO245<>0,IF($J220=\"Serielån\",$J217/$F236*-AO240*AO243,(AO245-AO218)*AO240),0)))","v":0},{"$f":"IF(AP235=1,$J217,IF(AP236=1,-AO221,IF(AP245<>0,IF($J220=\"Serielån\",$J217/$F236*-AP240*AP243,(AP245-AP218)*AP240),0)))","v":0},{"$f":"IF(AQ235=1,$J217,IF(AQ236=1,-AP221,IF(AQ245<>0,IF($J220=\"Serielån\",$J217/$F236*-AQ240*AQ243,(AQ245-AQ218)*AQ240),0)))","v":0},{"$f":"IF(AR235=1,$J217,IF(AR236=1,-AQ221,IF(AR245<>0,IF($J220=\"Serielån\",$J217/$F236*-AR240*AR243,(AR245-AR218)*AR240),0)))","v":0},{"$f":"IF(AS235=1,$J217,IF(AS236=1,-AR221,IF(AS245<>0,IF($J220=\"Serielån\",$J217/$F236*-AS240*AS243,(AS245-AS218)*AS240),0)))","v":0},{"$f":"IF(AT235=1,$J217,IF(AT236=1,-AS221,IF(AT245<>0,IF($J220=\"Serielån\",$J217/$F236*-AT240*AT243,(AT245-AT218)*AT240),0)))","v":0},{"$f":"IF(AU235=1,$J217,IF(AU236=1,-AT221,IF(AU245<>0,IF($J220=\"Serielån\",$J217/$F236*-AU240*AU243,(AU245-AU218)*AU240),0)))","v":0},{"$f":"IF(AV235=1,$J217,IF(AV236=1,-AU221,IF(AV245<>0,IF($J220=\"Serielån\",$J217/$F236*-AV240*AV243,(AV245-AV218)*AV240),0)))","v":0},{"$f":"IF(AW235=1,$J217,IF(AW236=1,-AV221,IF(AW245<>0,IF($J220=\"Serielån\",$J217/$F236*-AW240*AW243,(AW245-AW218)*AW240),0)))","v":0},{"$f":"SUM(AL220:AW220)","v":0},{"$f":"IF(AY235=1,$J217,IF(AY236=1,-AW221,IF(AY245<>0,IF($J220=\"Serielån\",$J217/$F236*-AY240*AY243,(AY245-AY218)*AY240),0)))","v":0},{"$f":"IF(AZ235=1,$J217,IF(AZ236=1,-AY221,IF(AZ245<>0,IF($J220=\"Serielån\",$J217/$F236*-AZ240*AZ243,(AZ245-AZ218)*AZ240),0)))","v":0},{"$f":"IF(BA235=1,$J217,IF(BA236=1,-AZ221,IF(BA245<>0,IF($J220=\"Serielån\",$J217/$F236*-BA240*BA243,(BA245-BA218)*BA240),0)))","v":0},{"$f":"IF(BB235=1,$J217,IF(BB236=1,-BA221,IF(BB245<>0,IF($J220=\"Serielån\",$J217/$F236*-BB240*BB243,(BB245-BB218)*BB240),0)))","v":0},{"$f":"IF(BC235=1,$J217,IF(BC236=1,-BB221,IF(BC245<>0,IF($J220=\"Serielån\",$J217/$F236*-BC240*BC243,(BC245-BC218)*BC240),0)))","v":0},{"$f":"IF(BD235=1,$J217,IF(BD236=1,-BC221,IF(BD245<>0,IF($J220=\"Serielån\",$J217/$F236*-BD240*BD243,(BD245-BD218)*BD240),0)))","v":0},{"$f":"IF(BE235=1,$J217,IF(BE236=1,-BD221,IF(BE245<>0,IF($J220=\"Serielån\",$J217/$F236*-BE240*BE243,(BE245-BE218)*BE240),0)))","v":0},{"$f":"IF(BF235=1,$J217,IF(BF236=1,-BE221,IF(BF245<>0,IF($J220=\"Serielån\",$J217/$F236*-BF240*BF243,(BF245-BF218)*BF240),0)))","v":0},{"$f":"IF(BG235=1,$J217,IF(BG236=1,-BF221,IF(BG245<>0,IF($J220=\"Serielån\",$J217/$F236*-BG240*BG243,(BG245-BG218)*BG240),0)))","v":0},{"$f":"IF(BH235=1,$J217,IF(BH236=1,-BG221,IF(BH245<>0,IF($J220=\"Serielån\",$J217/$F236*-BH240*BH243,(BH245-BH218)*BH240),0)))","v":0},{"$f":"IF(BI235=1,$J217,IF(BI236=1,-BH221,IF(BI245<>0,IF($J220=\"Serielån\",$J217/$F236*-BI240*BI243,(BI245-BI218)*BI240),0)))","v":0},{"$f":"IF(BJ235=1,$J217,IF(BJ236=1,-BI221,IF(BJ245<>0,IF($J220=\"Serielån\",$J217/$F236*-BJ240*BJ243,(BJ245-BJ218)*BJ240),0)))","v":0},{"$f":"SUM(AY220:BJ220)","v":0},{"$f":"IF(BL235=1,$J217,IF(BL236=1,-BJ221,IF(BL245<>0,IF($J220=\"Serielån\",$J217/$F236*-BL240*BL243,(BL245-BL218)*BL240),0)))","v":0},{"$f":"IF(BM235=1,$J217,IF(BM236=1,-BL221,IF(BM245<>0,IF($J220=\"Serielån\",$J217/$F236*-BM240*BM243,(BM245-BM218)*BM240),0)))","v":0},{"$f":"IF(BN235=1,$J217,IF(BN236=1,-BM221,IF(BN245<>0,IF($J220=\"Serielån\",$J217/$F236*-BN240*BN243,(BN245-BN218)*BN240),0)))","v":0},{"$f":"IF(BO235=1,$J217,IF(BO236=1,-BN221,IF(BO245<>0,IF($J220=\"Serielån\",$J217/$F236*-BO240*BO243,(BO245-BO218)*BO240),0)))","v":0},{"$f":"IF(BP235=1,$J217,IF(BP236=1,-BO221,IF(BP245<>0,IF($J220=\"Serielån\",$J217/$F236*-BP240*BP243,(BP245-BP218)*BP240),0)))","v":0},{"$f":"IF(BQ235=1,$J217,IF(BQ236=1,-BP221,IF(BQ245<>0,IF($J220=\"Serielån\",$J217/$F236*-BQ240*BQ243,(BQ245-BQ218)*BQ240),0)))","v":0},{"$f":"IF(BR235=1,$J217,IF(BR236=1,-BQ221,IF(BR245<>0,IF($J220=\"Serielån\",$J217/$F236*-BR240*BR243,(BR245-BR218)*BR240),0)))","v":0},{"$f":"IF(BS235=1,$J217,IF(BS236=1,-BR221,IF(BS245<>0,IF($J220=\"Serielån\",$J217/$F236*-BS240*BS243,(BS245-BS218)*BS240),0)))","v":0},{"$f":"IF(BT235=1,$J217,IF(BT236=1,-BS221,IF(BT245<>0,IF($J220=\"Serielån\",$J217/$F236*-BT240*BT243,(BT245-BT218)*BT240),0)))","v":0},{"$f":"IF(BU235=1,$J217,IF(BU236=1,-BT221,IF(BU245<>0,IF($J220=\"Serielån\",$J217/$F236*-BU240*BU243,(BU245-BU218)*BU240),0)))","v":0},{"$f":"IF(BV235=1,$J217,IF(BV236=1,-BU221,IF(BV245<>0,IF($J220=\"Serielån\",$J217/$F236*-BV240*BV243,(BV245-BV218)*BV240),0)))","v":0},{"$f":"IF(BW235=1,$J217,IF(BW236=1,-BV221,IF(BW245<>0,IF($J220=\"Serielån\",$J217/$F236*-BW240*BW243,(BW245-BW218)*BW240),0)))","v":0},{"$f":"SUM(BL220:BW220)","v":0},{"$f":"IF(BY235=1,$J217,IF(BY236=1,-BW221,IF(BY245<>0,IF($J220=\"Serielån\",$J217/$F236*-BY240*BY243,(BY245-BY218)*BY240),0)))","v":0},{"$f":"IF(BZ235=1,$J217,IF(BZ236=1,-BY221,IF(BZ245<>0,IF($J220=\"Serielån\",$J217/$F236*-BZ240*BZ243,(BZ245-BZ218)*BZ240),0)))","v":0},{"$f":"IF(CA235=1,$J217,IF(CA236=1,-BZ221,IF(CA245<>0,IF($J220=\"Serielån\",$J217/$F236*-CA240*CA243,(CA245-CA218)*CA240),0)))","v":0},{"$f":"IF(CB235=1,$J217,IF(CB236=1,-CA221,IF(CB245<>0,IF($J220=\"Serielån\",$J217/$F236*-CB240*CB243,(CB245-CB218)*CB240),0)))","v":0},{"$f":"IF(CC235=1,$J217,IF(CC236=1,-CB221,IF(CC245<>0,IF($J220=\"Serielån\",$J217/$F236*-CC240*CC243,(CC245-CC218)*CC240),0)))","v":0},{"$f":"IF(CD235=1,$J217,IF(CD236=1,-CC221,IF(CD245<>0,IF($J220=\"Serielån\",$J217/$F236*-CD240*CD243,(CD245-CD218)*CD240),0)))","v":0},{"$f":"IF(CE235=1,$J217,IF(CE236=1,-CD221,IF(CE245<>0,IF($J220=\"Serielån\",$J217/$F236*-CE240*CE243,(CE245-CE218)*CE240),0)))","v":0},{"$f":"IF(CF235=1,$J217,IF(CF236=1,-CE221,IF(CF245<>0,IF($J220=\"Serielån\",$J217/$F236*-CF240*CF243,(CF245-CF218)*CF240),0)))","v":0},{"$f":"IF(CG235=1,$J217,IF(CG236=1,-CF221,IF(CG245<>0,IF($J220=\"Serielån\",$J217/$F236*-CG240*CG243,(CG245-CG218)*CG240),0)))","v":0},{"$f":"IF(CH235=1,$J217,IF(CH236=1,-CG221,IF(CH245<>0,IF($J220=\"Serielån\",$J217/$F236*-CH240*CH243,(CH245-CH218)*CH240),0)))","v":0},{"$f":"IF(CI235=1,$J217,IF(CI236=1,-CH221,IF(CI245<>0,IF($J220=\"Serielån\",$J217/$F236*-CI240*CI243,(CI245-CI218)*CI240),0)))","v":0},{"$f":"IF(CJ235=1,$J217,IF(CJ236=1,-CI221,IF(CJ245<>0,IF($J220=\"Serielån\",$J217/$F236*-CJ240*CJ243,(CJ245-CJ218)*CJ240),0)))","v":0},{"$f":"SUM(BY220:CJ220)","v":0},{"$f":"IF(CL235=1,$J217,IF(CL236=1,-CJ221,IF(CL245<>0,IF($J220=\"Serielån\",$J217/$F236*-CL240*CL243,(CL245-CL218)*CL240),0)))","v":0},{"$f":"IF(CM235=1,$J217,IF(CM236=1,-CL221,IF(CM245<>0,IF($J220=\"Serielån\",$J217/$F236*-CM240*CM243,(CM245-CM218)*CM240),0)))","v":0},{"$f":"IF(CN235=1,$J217,IF(CN236=1,-CM221,IF(CN245<>0,IF($J220=\"Serielån\",$J217/$F236*-CN240*CN243,(CN245-CN218)*CN240),0)))","v":0},{"$f":"IF(CO235=1,$J217,IF(CO236=1,-CN221,IF(CO245<>0,IF($J220=\"Serielån\",$J217/$F236*-CO240*CO243,(CO245-CO218)*CO240),0)))","v":0},{"$f":"IF(CP235=1,$J217,IF(CP236=1,-CO221,IF(CP245<>0,IF($J220=\"Serielån\",$J217/$F236*-CP240*CP243,(CP245-CP218)*CP240),0)))","v":0},{"$f":"IF(CQ235=1,$J217,IF(CQ236=1,-CP221,IF(CQ245<>0,IF($J220=\"Serielån\",$J217/$F236*-CQ240*CQ243,(CQ245-CQ218)*CQ240),0)))","v":0},{"$f":"IF(CR235=1,$J217,IF(CR236=1,-CQ221,IF(CR245<>0,IF($J220=\"Serielån\",$J217/$F236*-CR240*CR243,(CR245-CR218)*CR240),0)))","v":0},{"$f":"IF(CS235=1,$J217,IF(CS236=1,-CR221,IF(CS245<>0,IF($J220=\"Serielån\",$J217/$F236*-CS240*CS243,(CS245-CS218)*CS240),0)))","v":0},{"$f":"IF(CT235=1,$J217,IF(CT236=1,-CS221,IF(CT245<>0,IF($J220=\"Serielån\",$J217/$F236*-CT240*CT243,(CT245-CT218)*CT240),0)))","v":0},{"$f":"IF(CU235=1,$J217,IF(CU236=1,-CT221,IF(CU245<>0,IF($J220=\"Serielån\",$J217/$F236*-CU240*CU243,(CU245-CU218)*CU240),0)))","v":0},{"$f":"IF(CV235=1,$J217,IF(CV236=1,-CU221,IF(CV245<>0,IF($J220=\"Serielån\",$J217/$F236*-CV240*CV243,(CV245-CV218)*CV240),0)))","v":0},{"$f":"IF(CW235=1,$J217,IF(CW236=1,-CV221,IF(CW245<>0,IF($J220=\"Serielån\",$J217/$F236*-CW240*CW243,(CW245-CW218)*CW240),0)))","v":0},{"$f":"SUM(CL220:CW220)","v":0},{"$f":"IF(CY235=1,$J217,IF(CY236=1,-CW221,IF(CY245<>0,IF($J220=\"Serielån\",$J217/$F236*-CY240*CY243,(CY245-CY218)*CY240),0)))","v":0},{"$f":"IF(CZ235=1,$J217,IF(CZ236=1,-CY221,IF(CZ245<>0,IF($J220=\"Serielån\",$J217/$F236*-CZ240*CZ243,(CZ245-CZ218)*CZ240),0)))","v":0},{"$f":"IF(DA235=1,$J217,IF(DA236=1,-CZ221,IF(DA245<>0,IF($J220=\"Serielån\",$J217/$F236*-DA240*DA243,(DA245-DA218)*DA240),0)))","v":0},{"$f":"IF(DB235=1,$J217,IF(DB236=1,-DA221,IF(DB245<>0,IF($J220=\"Serielån\",$J217/$F236*-DB240*DB243,(DB245-DB218)*DB240),0)))","v":0},{"$f":"IF(DC235=1,$J217,IF(DC236=1,-DB221,IF(DC245<>0,IF($J220=\"Serielån\",$J217/$F236*-DC240*DC243,(DC245-DC218)*DC240),0)))","v":0},{"$f":"IF(DD235=1,$J217,IF(DD236=1,-DC221,IF(DD245<>0,IF($J220=\"Serielån\",$J217/$F236*-DD240*DD243,(DD245-DD218)*DD240),0)))","v":0},{"$f":"IF(DE235=1,$J217,IF(DE236=1,-DD221,IF(DE245<>0,IF($J220=\"Serielån\",$J217/$F236*-DE240*DE243,(DE245-DE218)*DE240),0)))","v":0},{"$f":"IF(DF235=1,$J217,IF(DF236=1,-DE221,IF(DF245<>0,IF($J220=\"Serielån\",$J217/$F236*-DF240*DF243,(DF245-DF218)*DF240),0)))","v":0},{"$f":"IF(DG235=1,$J217,IF(DG236=1,-DF221,IF(DG245<>0,IF($J220=\"Serielån\",$J217/$F236*-DG240*DG243,(DG245-DG218)*DG240),0)))","v":0},{"$f":"IF(DH235=1,$J217,IF(DH236=1,-DG221,IF(DH245<>0,IF($J220=\"Serielån\",$J217/$F236*-DH240*DH243,(DH245-DH218)*DH240),0)))","v":0},{"$f":"IF(DI235=1,$J217,IF(DI236=1,-DH221,IF(DI245<>0,IF($J220=\"Serielån\",$J217/$F236*-DI240*DI243,(DI245-DI218)*DI240),0)))","v":0},{"$f":"IF(DJ235=1,$J217,IF(DJ236=1,-DI221,IF(DJ245<>0,IF($J220=\"Serielån\",$J217/$F236*-DJ240*DJ243,(DJ245-DJ218)*DJ240),0)))","v":0},{"$f":"SUM(CY220:DJ220)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":220}]
[1,{"$f":"\"E\"&C217","v":"E8"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X237=1,J217,0)","v":0},{"$f":"X221+Y220","v":0},{"$f":"Y221+Z220","v":0},{"$f":"Z221+AA220","v":0},{"$f":"AA221+AB220","v":0},{"$f":"AB221+AC220","v":0},{"$f":"AC221+AD220","v":0},{"$f":"AD221+AE220","v":0},{"$f":"AE221+AF220","v":0},{"$f":"AF221+AG220","v":0},{"$f":"AG221+AH220","v":0},{"$f":"AH221+AI220","v":0},{"$f":"AI221+AJ220","v":0},{"$f":"+AJ221","v":0},{"$f":"AJ221+AL220","v":0},{"$f":"AL221+AM220","v":0},{"$f":"AM221+AN220","v":0},{"$f":"AN221+AO220","v":0},{"$f":"AO221+AP220","v":0},{"$f":"AP221+AQ220","v":0},{"$f":"AQ221+AR220","v":0},{"$f":"AR221+AS220","v":0},{"$f":"AS221+AT220","v":0},{"$f":"AT221+AU220","v":0},{"$f":"AU221+AV220","v":0},{"$f":"AV221+AW220","v":0},{"$f":"+AW221","v":0},{"$f":"AW221+AY220","v":0},{"$f":"AY221+AZ220","v":0},{"$f":"AZ221+BA220","v":0},{"$f":"BA221+BB220","v":0},{"$f":"BB221+BC220","v":0},{"$f":"BC221+BD220","v":0},{"$f":"BD221+BE220","v":0},{"$f":"BE221+BF220","v":0},{"$f":"BF221+BG220","v":0},{"$f":"BG221+BH220","v":0},{"$f":"BH221+BI220","v":0},{"$f":"BI221+BJ220","v":0},{"$f":"+BJ221","v":0},{"$f":"BJ221+BL220","v":0},{"$f":"BL221+BM220","v":0},{"$f":"BM221+BN220","v":0},{"$f":"BN221+BO220","v":0},{"$f":"BO221+BP220","v":0},{"$f":"BP221+BQ220","v":0},{"$f":"BQ221+BR220","v":0},{"$f":"BR221+BS220","v":0},{"$f":"BS221+BT220","v":0},{"$f":"BT221+BU220","v":0},{"$f":"BU221+BV220","v":0},{"$f":"BV221+BW220","v":0},{"$f":"+BW221","v":0},{"$f":"BW221+BY220","v":0},{"$f":"BY221+BZ220","v":0},{"$f":"BZ221+CA220","v":0},{"$f":"CA221+CB220","v":0},{"$f":"CB221+CC220","v":0},{"$f":"CC221+CD220","v":0},{"$f":"CD221+CE220","v":0},{"$f":"CE221+CF220","v":0},{"$f":"CF221+CG220","v":0},{"$f":"CG221+CH220","v":0},{"$f":"CH221+CI220","v":0},{"$f":"CI221+CJ220","v":0},{"$f":"+CJ221","v":0},{"$f":"CJ221+CL220","v":0},{"$f":"CL221+CM220","v":0},{"$f":"CM221+CN220","v":0},{"$f":"CN221+CO220","v":0},{"$f":"CO221+CP220","v":0},{"$f":"CP221+CQ220","v":0},{"$f":"CQ221+CR220","v":0},{"$f":"CR221+CS220","v":0},{"$f":"CS221+CT220","v":0},{"$f":"CT221+CU220","v":0},{"$f":"CU221+CV220","v":0},{"$f":"CV221+CW220","v":0},{"$f":"+CW221","v":0},{"$f":"CW221+CY220","v":0},{"$f":"CY221+CZ220","v":0},{"$f":"CZ221+DA220","v":0},{"$f":"DA221+DB220","v":0},{"$f":"DB221+DC220","v":0},{"$f":"DC221+DD220","v":0},{"$f":"DD221+DE220","v":0},{"$f":"DE221+DF220","v":0},{"$f":"DF221+DG220","v":0},{"$f":"DG221+DH220","v":0},{"$f":"DH221+DI220","v":0},{"$f":"DI221+DJ220","v":0},{"$f":"+DJ221","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":221}]
[1,{"$f":"\"F\"&C217","v":"F8"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y218*Y242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y222:AJ222)","v":0},{"$f":"+AL218*AL242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL222:AW222)","v":0},{"$f":"+AY218*AY242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY222:BJ222)","v":0},{"$f":"+BL218*BL242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL222:BW222)","v":0},{"$f":"+BY218*BY242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY222:CJ222)","v":0},{"$f":"+CL218*CL242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL222:CW222)","v":0},{"$f":"+CY218*CY242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY222:DJ222)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":222}]
[1,{"$f":"\"G\"&C217","v":"G8"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y219*Y242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL219*AL242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL223:AW223)","v":0},{"$f":"+AY219*AY242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY223:BJ223)","v":0},{"$f":"+BL219*BL242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL223:BW223)","v":0},{"$f":"+BY219*BY242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY223:CJ223)","v":0},{"$f":"+CL219*CL242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL223:CW223)","v":0},{"$f":"+CY219*CY242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY223:DJ223)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":223}]
[1,{"$f":"\"H\"&C217","v":"H8"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y236=1,$G222-Y229,IF(Y235=1,0,-Y229))","v":0},{"$f":"IF(Z236=1,$G222-Z229,IF(Z235=1,0,-Z229))","v":0},{"$f":"IF(AA236=1,$G222-AA229,IF(AA235=1,0,-AA229))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL236=1,$G222-AL229,IF(AL235=1,0,-AL229))","v":0},{"$f":"IF(AM236=1,$G222-AM229,IF(AM235=1,0,-AM229))","v":0},{"$f":"IF(AN236=1,$G222-AN229,IF(AN235=1,0,-AN229))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL224:AW224)","v":0},{"$f":"IF(AY236=1,$G222-AY229,IF(AY235=1,0,-AY229))","v":0},{"$f":"IF(AZ236=1,$G222-AZ229,IF(AZ235=1,0,-AZ229))","v":0},{"$f":"IF(BA236=1,$G222-BA229,IF(BA235=1,0,-BA229))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY224:BJ224)","v":0},{"$f":"IF(BL236=1,$G222-BL229,IF(BL235=1,0,-BL229))","v":0},{"$f":"IF(BM236=1,$G222-BM229,IF(BM235=1,0,-BM229))","v":0},{"$f":"IF(BN236=1,$G222-BN229,IF(BN235=1,0,-BN229))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL224:BW224)","v":0},{"$f":"IF(BY236=1,$G222-BY229,IF(BY235=1,0,-BY229))","v":0},{"$f":"IF(BZ236=1,$G222-BZ229,IF(BZ235=1,0,-BZ229))","v":0},{"$f":"IF(CA236=1,$G222-CA229,IF(CA235=1,0,-CA229))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY224:CJ224)","v":0},{"$f":"IF(CL236=1,$G222-CL229,IF(CL235=1,0,-CL229))","v":0},{"$f":"IF(CM236=1,$G222-CM229,IF(CM235=1,0,-CM229))","v":0},{"$f":"IF(CN236=1,$G222-CN229,IF(CN235=1,0,-CN229))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL224:CW224)","v":0},{"$f":"IF(CY236=1,$G222-CY229,IF(CY235=1,0,-CY229))","v":0},{"$f":"IF(CZ236=1,$G222-CZ229,IF(CZ235=1,0,-CZ229))","v":0},{"$f":"IF(DA236=1,$G222-DA229,IF(DA235=1,0,-DA229))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY224:DJ224)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":224}]
[1,{"$f":"\"I\"&C217","v":"I8"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X228-(AJ221*AJ242-SUM(Y227:AJ227))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK228-(AW221*AW242-SUM(AL227:AW227))","v":0},{"$f":"SUM(AL225:AW225)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX228-(BJ221*BJ242-SUM(AY227:BJ227))","v":0},{"$f":"SUM(AY225:BJ225)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK228-(BW221*BW242-SUM(BL227:BW227))","v":0},{"$f":"SUM(BL225:BW225)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX228-(CJ221*CJ242-SUM(BY227:CJ227))","v":0},{"$f":"SUM(BY225:CJ225)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK228-(CW221*CW242-SUM(CL227:CW227))","v":0},{"$f":"SUM(CL225:CW225)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX228-(DJ221*DJ242-SUM(CY227:DJ227))","v":0},{"$f":"SUM(CY225:DJ225)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":225}]
[1,{"$f":"\"J\"&C217","v":"J8"},{"$f":"\"A\"&F217","v":"ARealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ225","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW225","v":0},{"$f":"SUM(AL226:AW226)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ225","v":0},{"$f":"SUM(AY226:BJ226)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW225","v":0},{"$f":"SUM(BL226:BW226)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ225","v":0},{"$f":"SUM(BY226:CJ226)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW225","v":0},{"$f":"SUM(CL226:CW226)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ225","v":0},{"$f":"SUM(CY226:DJ226)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":226}]
[1,{"$f":"\"K\"&C217","v":"K8"},{"$f":"\"A\"&F217","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y220*Y242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL220*AL242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL227:AW227)","v":0},{"$f":"+AY220*AY242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY227:BJ227)","v":0},{"$f":"+BL220*BL242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL227:BW227)","v":0},{"$f":"+BY220*BY242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY227:CJ227)","v":0},{"$f":"+CL220*CL242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL227:CW227)","v":0},{"$f":"+CY220*CY242","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY227:DJ227)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":227}]
[1,{"$f":"\"L\"&C217","v":"L8"},{"$f":"\"RG\"&F217","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X221*X242","v":0},{"$f":"+X228+Y226+Y227","v":0},{"$f":"+Y228+Z226+Z227","v":0},{"$f":"+Z228+AA226+AA227","v":0},{"$f":"+AA228+AB226+AB227","v":0},{"$f":"+AB228+AC226+AC227","v":0},{"$f":"+AC228+AD226+AD227","v":0},{"$f":"+AD228+AE226+AE227","v":0},{"$f":"+AE228+AF226+AF227","v":0},{"$f":"+AF228+AG226+AG227","v":0},{"$f":"+AG228+AH226+AH227","v":0},{"$f":"+AH228+AI226+AI227","v":0},{"$f":"+AI228+AJ226+AJ227","v":0},{"$f":"+AJ228","v":0},{"$f":"+AK228+AL226+AL227","v":0},{"$f":"+AL228+AM226+AM227","v":0},{"$f":"+AM228+AN226+AN227","v":0},{"$f":"+AN228+AO226+AO227","v":0},{"$f":"+AO228+AP226+AP227","v":0},{"$f":"+AP228+AQ226+AQ227","v":0},{"$f":"+AQ228+AR226+AR227","v":0},{"$f":"+AR228+AS226+AS227","v":0},{"$f":"+AS228+AT226+AT227","v":0},{"$f":"+AT228+AU226+AU227","v":0},{"$f":"+AU228+AV226+AV227","v":0},{"$f":"+AV228+AW226+AW227","v":0},{"$f":"+AW228","v":0},{"$f":"+AX228+AY226+AY227","v":0},{"$f":"+AY228+AZ226+AZ227","v":0},{"$f":"+AZ228+BA226+BA227","v":0},{"$f":"+BA228+BB226+BB227","v":0},{"$f":"+BB228+BC226+BC227","v":0},{"$f":"+BC228+BD226+BD227","v":0},{"$f":"+BD228+BE226+BE227","v":0},{"$f":"+BE228+BF226+BF227","v":0},{"$f":"+BF228+BG226+BG227","v":0},{"$f":"+BG228+BH226+BH227","v":0},{"$f":"+BH228+BI226+BI227","v":0},{"$f":"+BI228+BJ226+BJ227","v":0},{"$f":"+BJ228","v":0},{"$f":"+BK228+BL226+BL227","v":0},{"$f":"+BL228+BM226+BM227","v":0},{"$f":"+BM228+BN226+BN227","v":0},{"$f":"+BN228+BO226+BO227","v":0},{"$f":"+BO228+BP226+BP227","v":0},{"$f":"+BP228+BQ226+BQ227","v":0},{"$f":"+BQ228+BR226+BR227","v":0},{"$f":"+BR228+BS226+BS227","v":0},{"$f":"+BS228+BT226+BT227","v":0},{"$f":"+BT228+BU226+BU227","v":0},{"$f":"+BU228+BV226+BV227","v":0},{"$f":"+BV228+BW226+BW227","v":0},{"$f":"+BW228","v":0},{"$f":"+BX228+BY226+BY227","v":0},{"$f":"+BY228+BZ226+BZ227","v":0},{"$f":"+BZ228+CA226+CA227","v":0},{"$f":"+CA228+CB226+CB227","v":0},{"$f":"+CB228+CC226+CC227","v":0},{"$f":"+CC228+CD226+CD227","v":0},{"$f":"+CD228+CE226+CE227","v":0},{"$f":"+CE228+CF226+CF227","v":0},{"$f":"+CF228+CG226+CG227","v":0},{"$f":"+CG228+CH226+CH227","v":0},{"$f":"+CH228+CI226+CI227","v":0},{"$f":"+CI228+CJ226+CJ227","v":0},{"$f":"+CJ228","v":0},{"$f":"+CK228+CL226+CL227","v":0},{"$f":"+CL228+CM226+CM227","v":0},{"$f":"+CM228+CN226+CN227","v":0},{"$f":"+CN228+CO226+CO227","v":0},{"$f":"+CO228+CP226+CP227","v":0},{"$f":"+CP228+CQ226+CQ227","v":0},{"$f":"+CQ228+CR226+CR227","v":0},{"$f":"+CR228+CS226+CS227","v":0},{"$f":"+CS228+CT226+CT227","v":0},{"$f":"+CT228+CU226+CU227","v":0},{"$f":"+CU228+CV226+CV227","v":0},{"$f":"+CV228+CW226+CW227","v":0},{"$f":"+CW228","v":0},{"$f":"+CX228+CY226+CY227","v":0},{"$f":"+CY228+CZ226+CZ227","v":0},{"$f":"+CZ228+DA226+DA227","v":0},{"$f":"+DA228+DB226+DB227","v":0},{"$f":"+DB228+DC226+DC227","v":0},{"$f":"+DC228+DD226+DD227","v":0},{"$f":"+DD228+DE226+DE227","v":0},{"$f":"+DE228+DF226+DF227","v":0},{"$f":"+DF228+DG226+DG227","v":0},{"$f":"+DG228+DH226+DH227","v":0},{"$f":"+DH228+DI226+DI227","v":0},{"$f":"+DI228+DJ226+DJ227","v":0},{"$f":"+DJ228","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":228}]
[1,{"$f":"\"M\"&C217","v":"M8"},{"$f":"\"A\"&F217","v":"ARealkreditlån"},null,{"$f":"+A229","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y235=1,$F223,IF(Y236=1,-X230,IF(Y$38=1,-X230,IF(Y$6=12,IF(Y237=1,-$F223/($I217/$G235)*SUM(N237:Y237)/12,0),0))))","v":0},{"$f":"IF(Z235=1,$F223,IF(Z236=1,-Y230,IF(Z$38=1,-Y230,IF(Z$6=12,IF(Z237=1,-$F223/($I217/$G235)*SUM(O237:Z237)/12,0),0))))","v":0},{"$f":"IF(AA235=1,$F223,IF(AA236=1,-Z230,IF(AA$38=1,-Z230,IF(AA$6=12,IF(AA237=1,-$F223/($I217/$G235)*SUM(P237:AA237)/12,0),0))))","v":0},{"$f":"IF(AB235=1,$F223,IF(AB236=1,-AA230,IF(AB$38=1,-AA230,IF(AB$6=12,IF(AB237=1,-$F223/($I217/$G235)*SUM(Q237:AB237)/12,0),0))))","v":0},{"$f":"IF(AC235=1,$F223,IF(AC236=1,-AB230,IF(AC$38=1,-AB230,IF(AC$6=12,IF(AC237=1,-$F223/($I217/$G235)*SUM(R237:AC237)/12,0),0))))","v":0},{"$f":"IF(AD235=1,$F223,IF(AD236=1,-AC230,IF(AD$38=1,-AC230,IF(AD$6=12,IF(AD237=1,-$F223/($I217/$G235)*SUM(S237:AD237)/12,0),0))))","v":0},{"$f":"IF(AE235=1,$F223,IF(AE236=1,-AD230,IF(AE$38=1,-AD230,IF(AE$6=12,IF(AE237=1,-$F223/($I217/$G235)*SUM(T237:AE237)/12,0),0))))","v":0},{"$f":"IF(AF235=1,$F223,IF(AF236=1,-AE230,IF(AF$38=1,-AE230,IF(AF$6=12,IF(AF237=1,-$F223/($I217/$G235)*SUM(U237:AF237)/12,0),0))))","v":0},{"$f":"IF(AG235=1,$F223,IF(AG236=1,-AF230,IF(AG$38=1,-AF230,IF(AG$6=12,IF(AG237=1,-$F223/($I217/$G235)*SUM(V237:AG237)/12,0),0))))","v":0},{"$f":"IF(AH235=1,$F223,IF(AH236=1,-AG230,IF(AH$38=1,-AG230,IF(AH$6=12,IF(AH237=1,-$F223/($I217/$G235)*SUM(W237:AH237)/12,0),0))))","v":0},{"$f":"IF(AI235=1,$F223,IF(AI236=1,-AH230,IF(AI$38=1,-AH230,IF(AI$6=12,IF(AI237=1,-$F223/($I217/$G235)*SUM(X237:AI237)/12,0),0))))","v":0},{"$f":"IF(AJ235=1,$F223,IF(AJ236=1,-AI230,IF(AJ$38=1,-AI230,IF(AJ$6=12,IF(AJ237=1,-$F223/($I217/$G235)*SUM(Y237:AJ237)/12,0),0))))","v":0},{"$f":"SUM(Y229:AJ229)","v":0},{"$f":"IF(AL235=1,$F223,IF(AL236=1,-AK230,IF(AL$38=1,-AK230,IF(AL$6=12,IF(AL237=1,-$F223/($I217/$G235)*SUM(AA237:AL237)/12,0),0))))","v":0},{"$f":"IF(AM235=1,$F223,IF(AM236=1,-AL230,IF(AM$38=1,-AL230,IF(AM$6=12,IF(AM237=1,-$F223/($I217/$G235)*SUM(AB237:AM237)/12,0),0))))","v":0},{"$f":"IF(AN235=1,$F223,IF(AN236=1,-AM230,IF(AN$38=1,-AM230,IF(AN$6=12,IF(AN237=1,-$F223/($I217/$G235)*SUM(AC237:AN237)/12,0),0))))","v":0},{"$f":"IF(AO235=1,$F223,IF(AO236=1,-AN230,IF(AO$38=1,-AN230,IF(AO$6=12,IF(AO237=1,-$F223/($I217/$G235)*SUM(AD237:AO237)/12,0),0))))","v":0},{"$f":"IF(AP235=1,$F223,IF(AP236=1,-AO230,IF(AP$38=1,-AO230,IF(AP$6=12,IF(AP237=1,-$F223/($I217/$G235)*SUM(AE237:AP237)/12,0),0))))","v":0},{"$f":"IF(AQ235=1,$F223,IF(AQ236=1,-AP230,IF(AQ$38=1,-AP230,IF(AQ$6=12,IF(AQ237=1,-$F223/($I217/$G235)*SUM(AF237:AQ237)/12,0),0))))","v":0},{"$f":"IF(AR235=1,$F223,IF(AR236=1,-AQ230,IF(AR$38=1,-AQ230,IF(AR$6=12,IF(AR237=1,-$F223/($I217/$G235)*SUM(AG237:AR237)/12,0),0))))","v":0},{"$f":"IF(AS235=1,$F223,IF(AS236=1,-AR230,IF(AS$38=1,-AR230,IF(AS$6=12,IF(AS237=1,-$F223/($I217/$G235)*SUM(AH237:AS237)/12,0),0))))","v":0},{"$f":"IF(AT235=1,$F223,IF(AT236=1,-AS230,IF(AT$38=1,-AS230,IF(AT$6=12,IF(AT237=1,-$F223/($I217/$G235)*SUM(AI237:AT237)/12,0),0))))","v":0},{"$f":"IF(AU235=1,$F223,IF(AU236=1,-AT230,IF(AU$38=1,-AT230,IF(AU$6=12,IF(AU237=1,-$F223/($I217/$G235)*SUM(AJ237:AU237)/12,0),0))))","v":0},{"$f":"IF(AV235=1,$F223,IF(AV236=1,-AU230,IF(AV$38=1,-AU230,IF(AV$6=12,IF(AV237=1,-$F223/($I217/$G235)*SUM(AK237:AV237)/12,0),0))))","v":0},{"$f":"IF(AW235=1,$F223,IF(AW236=1,-AV230,IF(AW$38=1,-AV230,IF(AW$6=12,IF(AW237=1,-$F223/($I217/$G235)*SUM(AL237:AW237)/12,0),0))))","v":0},{"$f":"SUM(AL229:AW229)","v":0},{"$f":"IF(AY235=1,$F223,IF(AY236=1,-AX230,IF(AY$38=1,-AX230,IF(AY$6=12,IF(AY237=1,-$F223/($I217/$G235)*SUM(AN237:AY237)/12,0),0))))","v":0},{"$f":"IF(AZ235=1,$F223,IF(AZ236=1,-AY230,IF(AZ$38=1,-AY230,IF(AZ$6=12,IF(AZ237=1,-$F223/($I217/$G235)*SUM(AO237:AZ237)/12,0),0))))","v":0},{"$f":"IF(BA235=1,$F223,IF(BA236=1,-AZ230,IF(BA$38=1,-AZ230,IF(BA$6=12,IF(BA237=1,-$F223/($I217/$G235)*SUM(AP237:BA237)/12,0),0))))","v":0},{"$f":"IF(BB235=1,$F223,IF(BB236=1,-BA230,IF(BB$38=1,-BA230,IF(BB$6=12,IF(BB237=1,-$F223/($I217/$G235)*SUM(AQ237:BB237)/12,0),0))))","v":0},{"$f":"IF(BC235=1,$F223,IF(BC236=1,-BB230,IF(BC$38=1,-BB230,IF(BC$6=12,IF(BC237=1,-$F223/($I217/$G235)*SUM(AR237:BC237)/12,0),0))))","v":0},{"$f":"IF(BD235=1,$F223,IF(BD236=1,-BC230,IF(BD$38=1,-BC230,IF(BD$6=12,IF(BD237=1,-$F223/($I217/$G235)*SUM(AS237:BD237)/12,0),0))))","v":0},{"$f":"IF(BE235=1,$F223,IF(BE236=1,-BD230,IF(BE$38=1,-BD230,IF(BE$6=12,IF(BE237=1,-$F223/($I217/$G235)*SUM(AT237:BE237)/12,0),0))))","v":0},{"$f":"IF(BF235=1,$F223,IF(BF236=1,-BE230,IF(BF$38=1,-BE230,IF(BF$6=12,IF(BF237=1,-$F223/($I217/$G235)*SUM(AU237:BF237)/12,0),0))))","v":0},{"$f":"IF(BG235=1,$F223,IF(BG236=1,-BF230,IF(BG$38=1,-BF230,IF(BG$6=12,IF(BG237=1,-$F223/($I217/$G235)*SUM(AV237:BG237)/12,0),0))))","v":0},{"$f":"IF(BH235=1,$F223,IF(BH236=1,-BG230,IF(BH$38=1,-BG230,IF(BH$6=12,IF(BH237=1,-$F223/($I217/$G235)*SUM(AW237:BH237)/12,0),0))))","v":0},{"$f":"IF(BI235=1,$F223,IF(BI236=1,-BH230,IF(BI$38=1,-BH230,IF(BI$6=12,IF(BI237=1,-$F223/($I217/$G235)*SUM(AX237:BI237)/12,0),0))))","v":0},{"$f":"IF(BJ235=1,$F223,IF(BJ236=1,-BI230,IF(BJ$38=1,-BI230,IF(BJ$6=12,IF(BJ237=1,-$F223/($I217/$G235)*SUM(AY237:BJ237)/12,0),0))))","v":0},{"$f":"SUM(AY229:BJ229)","v":0},{"$f":"IF(BL235=1,$F223,IF(BL236=1,-BK230,IF(BL$38=1,-BK230,IF(BL$6=12,IF(BL237=1,-$F223/($I217/$G235)*SUM(BA237:BL237)/12,0),0))))","v":0},{"$f":"IF(BM235=1,$F223,IF(BM236=1,-BL230,IF(BM$38=1,-BL230,IF(BM$6=12,IF(BM237=1,-$F223/($I217/$G235)*SUM(BB237:BM237)/12,0),0))))","v":0},{"$f":"IF(BN235=1,$F223,IF(BN236=1,-BM230,IF(BN$38=1,-BM230,IF(BN$6=12,IF(BN237=1,-$F223/($I217/$G235)*SUM(BC237:BN237)/12,0),0))))","v":0},{"$f":"IF(BO235=1,$F223,IF(BO236=1,-BN230,IF(BO$38=1,-BN230,IF(BO$6=12,IF(BO237=1,-$F223/($I217/$G235)*SUM(BD237:BO237)/12,0),0))))","v":0},{"$f":"IF(BP235=1,$F223,IF(BP236=1,-BO230,IF(BP$38=1,-BO230,IF(BP$6=12,IF(BP237=1,-$F223/($I217/$G235)*SUM(BE237:BP237)/12,0),0))))","v":0},{"$f":"IF(BQ235=1,$F223,IF(BQ236=1,-BP230,IF(BQ$38=1,-BP230,IF(BQ$6=12,IF(BQ237=1,-$F223/($I217/$G235)*SUM(BF237:BQ237)/12,0),0))))","v":0},{"$f":"IF(BR235=1,$F223,IF(BR236=1,-BQ230,IF(BR$38=1,-BQ230,IF(BR$6=12,IF(BR237=1,-$F223/($I217/$G235)*SUM(BG237:BR237)/12,0),0))))","v":0},{"$f":"IF(BS235=1,$F223,IF(BS236=1,-BR230,IF(BS$38=1,-BR230,IF(BS$6=12,IF(BS237=1,-$F223/($I217/$G235)*SUM(BH237:BS237)/12,0),0))))","v":0},{"$f":"IF(BT235=1,$F223,IF(BT236=1,-BS230,IF(BT$38=1,-BS230,IF(BT$6=12,IF(BT237=1,-$F223/($I217/$G235)*SUM(BI237:BT237)/12,0),0))))","v":0},{"$f":"IF(BU235=1,$F223,IF(BU236=1,-BT230,IF(BU$38=1,-BT230,IF(BU$6=12,IF(BU237=1,-$F223/($I217/$G235)*SUM(BJ237:BU237)/12,0),0))))","v":0},{"$f":"IF(BV235=1,$F223,IF(BV236=1,-BU230,IF(BV$38=1,-BU230,IF(BV$6=12,IF(BV237=1,-$F223/($I217/$G235)*SUM(BK237:BV237)/12,0),0))))","v":0},{"$f":"IF(BW235=1,$F223,IF(BW236=1,-BV230,IF(BW$38=1,-BV230,IF(BW$6=12,IF(BW237=1,-$F223/($I217/$G235)*SUM(BL237:BW237)/12,0),0))))","v":0},{"$f":"SUM(BL229:BW229)","v":0},{"$f":"IF(BY235=1,$F223,IF(BY236=1,-BX230,IF(BY$38=1,-BX230,IF(BY$6=12,IF(BY237=1,-$F223/($I217/$G235)*SUM(BN237:BY237)/12,0),0))))","v":0},{"$f":"IF(BZ235=1,$F223,IF(BZ236=1,-BY230,IF(BZ$38=1,-BY230,IF(BZ$6=12,IF(BZ237=1,-$F223/($I217/$G235)*SUM(BO237:BZ237)/12,0),0))))","v":0},{"$f":"IF(CA235=1,$F223,IF(CA236=1,-BZ230,IF(CA$38=1,-BZ230,IF(CA$6=12,IF(CA237=1,-$F223/($I217/$G235)*SUM(BP237:CA237)/12,0),0))))","v":0},{"$f":"IF(CB235=1,$F223,IF(CB236=1,-CA230,IF(CB$38=1,-CA230,IF(CB$6=12,IF(CB237=1,-$F223/($I217/$G235)*SUM(BQ237:CB237)/12,0),0))))","v":0},{"$f":"IF(CC235=1,$F223,IF(CC236=1,-CB230,IF(CC$38=1,-CB230,IF(CC$6=12,IF(CC237=1,-$F223/($I217/$G235)*SUM(BR237:CC237)/12,0),0))))","v":0},{"$f":"IF(CD235=1,$F223,IF(CD236=1,-CC230,IF(CD$38=1,-CC230,IF(CD$6=12,IF(CD237=1,-$F223/($I217/$G235)*SUM(BS237:CD237)/12,0),0))))","v":0},{"$f":"IF(CE235=1,$F223,IF(CE236=1,-CD230,IF(CE$38=1,-CD230,IF(CE$6=12,IF(CE237=1,-$F223/($I217/$G235)*SUM(BT237:CE237)/12,0),0))))","v":0},{"$f":"IF(CF235=1,$F223,IF(CF236=1,-CE230,IF(CF$38=1,-CE230,IF(CF$6=12,IF(CF237=1,-$F223/($I217/$G235)*SUM(BU237:CF237)/12,0),0))))","v":0},{"$f":"IF(CG235=1,$F223,IF(CG236=1,-CF230,IF(CG$38=1,-CF230,IF(CG$6=12,IF(CG237=1,-$F223/($I217/$G235)*SUM(BV237:CG237)/12,0),0))))","v":0},{"$f":"IF(CH235=1,$F223,IF(CH236=1,-CG230,IF(CH$38=1,-CG230,IF(CH$6=12,IF(CH237=1,-$F223/($I217/$G235)*SUM(BW237:CH237)/12,0),0))))","v":0},{"$f":"IF(CI235=1,$F223,IF(CI236=1,-CH230,IF(CI$38=1,-CH230,IF(CI$6=12,IF(CI237=1,-$F223/($I217/$G235)*SUM(BX237:CI237)/12,0),0))))","v":0},{"$f":"IF(CJ235=1,$F223,IF(CJ236=1,-CI230,IF(CJ$38=1,-CI230,IF(CJ$6=12,IF(CJ237=1,-$F223/($I217/$G235)*SUM(BY237:CJ237)/12,0),0))))","v":0},{"$f":"SUM(BY229:CJ229)","v":0},{"$f":"IF(CL235=1,$F223,IF(CL236=1,-CK230,IF(CL$38=1,-CK230,IF(CL$6=12,IF(CL237=1,-$F223/($I217/$G235)*SUM(CA237:CL237)/12,0),0))))","v":0},{"$f":"IF(CM235=1,$F223,IF(CM236=1,-CL230,IF(CM$38=1,-CL230,IF(CM$6=12,IF(CM237=1,-$F223/($I217/$G235)*SUM(CB237:CM237)/12,0),0))))","v":0},{"$f":"IF(CN235=1,$F223,IF(CN236=1,-CM230,IF(CN$38=1,-CM230,IF(CN$6=12,IF(CN237=1,-$F223/($I217/$G235)*SUM(CC237:CN237)/12,0),0))))","v":0},{"$f":"IF(CO235=1,$F223,IF(CO236=1,-CN230,IF(CO$38=1,-CN230,IF(CO$6=12,IF(CO237=1,-$F223/($I217/$G235)*SUM(CD237:CO237)/12,0),0))))","v":0},{"$f":"IF(CP235=1,$F223,IF(CP236=1,-CO230,IF(CP$38=1,-CO230,IF(CP$6=12,IF(CP237=1,-$F223/($I217/$G235)*SUM(CE237:CP237)/12,0),0))))","v":0},{"$f":"IF(CQ235=1,$F223,IF(CQ236=1,-CP230,IF(CQ$38=1,-CP230,IF(CQ$6=12,IF(CQ237=1,-$F223/($I217/$G235)*SUM(CF237:CQ237)/12,0),0))))","v":0},{"$f":"IF(CR235=1,$F223,IF(CR236=1,-CQ230,IF(CR$38=1,-CQ230,IF(CR$6=12,IF(CR237=1,-$F223/($I217/$G235)*SUM(CG237:CR237)/12,0),0))))","v":0},{"$f":"IF(CS235=1,$F223,IF(CS236=1,-CR230,IF(CS$38=1,-CR230,IF(CS$6=12,IF(CS237=1,-$F223/($I217/$G235)*SUM(CH237:CS237)/12,0),0))))","v":0},{"$f":"IF(CT235=1,$F223,IF(CT236=1,-CS230,IF(CT$38=1,-CS230,IF(CT$6=12,IF(CT237=1,-$F223/($I217/$G235)*SUM(CI237:CT237)/12,0),0))))","v":0},{"$f":"IF(CU235=1,$F223,IF(CU236=1,-CT230,IF(CU$38=1,-CT230,IF(CU$6=12,IF(CU237=1,-$F223/($I217/$G235)*SUM(CJ237:CU237)/12,0),0))))","v":0},{"$f":"IF(CV235=1,$F223,IF(CV236=1,-CU230,IF(CV$38=1,-CU230,IF(CV$6=12,IF(CV237=1,-$F223/($I217/$G235)*SUM(CK237:CV237)/12,0),0))))","v":0},{"$f":"IF(CW235=1,$F223,IF(CW236=1,-CV230,IF(CW$38=1,-CV230,IF(CW$6=12,IF(CW237=1,-$F223/($I217/$G235)*SUM(CL237:CW237)/12,0),0))))","v":0},{"$f":"SUM(CL229:CW229)","v":0},{"$f":"IF(CY235=1,$F223,IF(CY236=1,-CX230,IF(CY$38=1,-CX230,IF(CY$6=12,IF(CY237=1,-$F223/($I217/$G235)*SUM(CN237:CY237)/12,0),0))))","v":0},{"$f":"IF(CZ235=1,$F223,IF(CZ236=1,-CY230,IF(CZ$38=1,-CY230,IF(CZ$6=12,IF(CZ237=1,-$F223/($I217/$G235)*SUM(CO237:CZ237)/12,0),0))))","v":0},{"$f":"IF(DA235=1,$F223,IF(DA236=1,-CZ230,IF(DA$38=1,-CZ230,IF(DA$6=12,IF(DA237=1,-$F223/($I217/$G235)*SUM(CP237:DA237)/12,0),0))))","v":0},{"$f":"IF(DB235=1,$F223,IF(DB236=1,-DA230,IF(DB$38=1,-DA230,IF(DB$6=12,IF(DB237=1,-$F223/($I217/$G235)*SUM(CQ237:DB237)/12,0),0))))","v":0},{"$f":"IF(DC235=1,$F223,IF(DC236=1,-DB230,IF(DC$38=1,-DB230,IF(DC$6=12,IF(DC237=1,-$F223/($I217/$G235)*SUM(CR237:DC237)/12,0),0))))","v":0},{"$f":"IF(DD235=1,$F223,IF(DD236=1,-DC230,IF(DD$38=1,-DC230,IF(DD$6=12,IF(DD237=1,-$F223/($I217/$G235)*SUM(CS237:DD237)/12,0),0))))","v":0},{"$f":"IF(DE235=1,$F223,IF(DE236=1,-DD230,IF(DE$38=1,-DD230,IF(DE$6=12,IF(DE237=1,-$F223/($I217/$G235)*SUM(CT237:DE237)/12,0),0))))","v":0},{"$f":"IF(DF235=1,$F223,IF(DF236=1,-DE230,IF(DF$38=1,-DE230,IF(DF$6=12,IF(DF237=1,-$F223/($I217/$G235)*SUM(CU237:DF237)/12,0),0))))","v":0},{"$f":"IF(DG235=1,$F223,IF(DG236=1,-DF230,IF(DG$38=1,-DF230,IF(DG$6=12,IF(DG237=1,-$F223/($I217/$G235)*SUM(CV237:DG237)/12,0),0))))","v":0},{"$f":"IF(DH235=1,$F223,IF(DH236=1,-DG230,IF(DH$38=1,-DG230,IF(DH$6=12,IF(DH237=1,-$F223/($I217/$G235)*SUM(CW237:DH237)/12,0),0))))","v":0},{"$f":"IF(DI235=1,$F223,IF(DI236=1,-DH230,IF(DI$38=1,-DH230,IF(DI$6=12,IF(DI237=1,-$F223/($I217/$G235)*SUM(CX237:DI237)/12,0),0))))","v":0},{"$f":"IF(DJ235=1,$F223,IF(DJ236=1,-DI230,IF(DJ$38=1,-DI230,IF(DJ$6=12,IF(DJ237=1,-$F223/($I217/$G235)*SUM(CY237:DJ237)/12,0),0))))","v":0},{"$f":"SUM(CY229:DJ229)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":229}]
[1,null,{"$f":"\"RG\"&F217","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X237=1,F223,0)","v":0},{"$f":"+X230+Y229","v":0},{"$f":"+Y230+Z229","v":0},{"$f":"+Z230+AA229","v":0},{"$f":"+AA230+AB229","v":0},{"$f":"+AB230+AC229","v":0},{"$f":"+AC230+AD229","v":0},{"$f":"+AD230+AE229","v":0},{"$f":"+AE230+AF229","v":0},{"$f":"+AF230+AG229","v":0},{"$f":"+AG230+AH229","v":0},{"$f":"+AH230+AI229","v":0},{"$f":"+AI230+AJ229","v":0},{"$f":"+AJ230","v":0},{"$f":"+AK230+AL229","v":0},{"$f":"+AL230+AM229","v":0},{"$f":"+AM230+AN229","v":0},{"$f":"+AN230+AO229","v":0},{"$f":"+AO230+AP229","v":0},{"$f":"+AP230+AQ229","v":0},{"$f":"+AQ230+AR229","v":0},{"$f":"+AR230+AS229","v":0},{"$f":"+AS230+AT229","v":0},{"$f":"+AT230+AU229","v":0},{"$f":"+AU230+AV229","v":0},{"$f":"+AV230+AW229","v":0},{"$f":"+AW230","v":0},{"$f":"+AX230+AY229","v":0},{"$f":"+AY230+AZ229","v":0},{"$f":"+AZ230+BA229","v":0},{"$f":"+BA230+BB229","v":0},{"$f":"+BB230+BC229","v":0},{"$f":"+BC230+BD229","v":0},{"$f":"+BD230+BE229","v":0},{"$f":"+BE230+BF229","v":0},{"$f":"+BF230+BG229","v":0},{"$f":"+BG230+BH229","v":0},{"$f":"+BH230+BI229","v":0},{"$f":"+BI230+BJ229","v":0},{"$f":"+BJ230","v":0},{"$f":"+BK230+BL229","v":0},{"$f":"+BL230+BM229","v":0},{"$f":"+BM230+BN229","v":0},{"$f":"+BN230+BO229","v":0},{"$f":"+BO230+BP229","v":0},{"$f":"+BP230+BQ229","v":0},{"$f":"+BQ230+BR229","v":0},{"$f":"+BR230+BS229","v":0},{"$f":"+BS230+BT229","v":0},{"$f":"+BT230+BU229","v":0},{"$f":"+BU230+BV229","v":0},{"$f":"+BV230+BW229","v":0},{"$f":"+BW230","v":0},{"$f":"+BX230+BY229","v":0},{"$f":"+BY230+BZ229","v":0},{"$f":"+BZ230+CA229","v":0},{"$f":"+CA230+CB229","v":0},{"$f":"+CB230+CC229","v":0},{"$f":"+CC230+CD229","v":0},{"$f":"+CD230+CE229","v":0},{"$f":"+CE230+CF229","v":0},{"$f":"+CF230+CG229","v":0},{"$f":"+CG230+CH229","v":0},{"$f":"+CH230+CI229","v":0},{"$f":"+CI230+CJ229","v":0},{"$f":"+CJ230","v":0},{"$f":"+CK230+CL229","v":0},{"$f":"+CL230+CM229","v":0},{"$f":"+CM230+CN229","v":0},{"$f":"+CN230+CO229","v":0},{"$f":"+CO230+CP229","v":0},{"$f":"+CP230+CQ229","v":0},{"$f":"+CQ230+CR229","v":0},{"$f":"+CR230+CS229","v":0},{"$f":"+CS230+CT229","v":0},{"$f":"+CT230+CU229","v":0},{"$f":"+CU230+CV229","v":0},{"$f":"+CV230+CW229","v":0},{"$f":"+CW230","v":0},{"$f":"+CX230+CY229","v":0},{"$f":"+CY230+CZ229","v":0},{"$f":"+CZ230+DA229","v":0},{"$f":"+DA230+DB229","v":0},{"$f":"+DB230+DC229","v":0},{"$f":"+DC230+DD229","v":0},{"$f":"+DD230+DE229","v":0},{"$f":"+DE230+DF229","v":0},{"$f":"+DF230+DG229","v":0},{"$f":"+DG230+DH229","v":0},{"$f":"+DH230+DI229","v":0},{"$f":"+DI230+DJ229","v":0},{"$f":"+DJ230","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":230}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":231}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":232}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":233}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F219","v":0},{"$f":"IF(Z217=\"\",Y234,Z217)","v":0},{"$f":"IF(AA217=\"\",Z234,AA217)","v":0},{"$f":"IF(AB217=\"\",AA234,AB217)","v":0},{"$f":"IF(AC217=\"\",AB234,AC217)","v":0},{"$f":"IF(AD217=\"\",AC234,AD217)","v":0},{"$f":"IF(AE217=\"\",AD234,AE217)","v":0},{"$f":"IF(AF217=\"\",AE234,AF217)","v":0},{"$f":"IF(AG217=\"\",AF234,AG217)","v":0},{"$f":"IF(AH217=\"\",AG234,AH217)","v":0},{"$f":"IF(AI217=\"\",AH234,AI217)","v":0},{"$f":"IF(AJ217=\"\",AI234,AJ217)","v":0},null,{"$f":"IF(AL217=\"\",AJ234,AL217)","v":0},{"$f":"IF(AM217=\"\",AL234,AM217)","v":0},{"$f":"IF(AN217=\"\",AM234,AN217)","v":0},{"$f":"IF(AO217=\"\",AN234,AO217)","v":0},{"$f":"IF(AP217=\"\",AO234,AP217)","v":0},{"$f":"IF(AQ217=\"\",AP234,AQ217)","v":0},{"$f":"IF(AR217=\"\",AQ234,AR217)","v":0},{"$f":"IF(AS217=\"\",AR234,AS217)","v":0},{"$f":"IF(AT217=\"\",AS234,AT217)","v":0},{"$f":"IF(AU217=\"\",AT234,AU217)","v":0},{"$f":"IF(AV217=\"\",AU234,AV217)","v":0},{"$f":"IF(AW217=\"\",AV234,AW217)","v":0},null,{"$f":"IF(AY217=\"\",AW234,AY217)","v":0},{"$f":"IF(AZ217=\"\",AY234,AZ217)","v":0},{"$f":"IF(BA217=\"\",AZ234,BA217)","v":0},{"$f":"IF(BB217=\"\",BA234,BB217)","v":0},{"$f":"IF(BC217=\"\",BB234,BC217)","v":0},{"$f":"IF(BD217=\"\",BC234,BD217)","v":0},{"$f":"IF(BE217=\"\",BD234,BE217)","v":0},{"$f":"IF(BF217=\"\",BE234,BF217)","v":0},{"$f":"IF(BG217=\"\",BF234,BG217)","v":0},{"$f":"IF(BH217=\"\",BG234,BH217)","v":0},{"$f":"IF(BI217=\"\",BH234,BI217)","v":0},{"$f":"IF(BJ217=\"\",BI234,BJ217)","v":0},null,{"$f":"IF(BL217=\"\",BJ234,BL217)","v":0},{"$f":"IF(BM217=\"\",BL234,BM217)","v":0},{"$f":"IF(BN217=\"\",BM234,BN217)","v":0},{"$f":"IF(BO217=\"\",BN234,BO217)","v":0},{"$f":"IF(BP217=\"\",BO234,BP217)","v":0},{"$f":"IF(BQ217=\"\",BP234,BQ217)","v":0},{"$f":"IF(BR217=\"\",BQ234,BR217)","v":0},{"$f":"IF(BS217=\"\",BR234,BS217)","v":0},{"$f":"IF(BT217=\"\",BS234,BT217)","v":0},{"$f":"IF(BU217=\"\",BT234,BU217)","v":0},{"$f":"IF(BV217=\"\",BU234,BV217)","v":0},{"$f":"IF(BW217=\"\",BV234,BW217)","v":0},null,{"$f":"IF(BY217=\"\",BW234,BY217)","v":0},{"$f":"IF(BZ217=\"\",BY234,BZ217)","v":0},{"$f":"IF(CA217=\"\",BZ234,CA217)","v":0},{"$f":"IF(CB217=\"\",CA234,CB217)","v":0},{"$f":"IF(CC217=\"\",CB234,CC217)","v":0},{"$f":"IF(CD217=\"\",CC234,CD217)","v":0},{"$f":"IF(CE217=\"\",CD234,CE217)","v":0},{"$f":"IF(CF217=\"\",CE234,CF217)","v":0},{"$f":"IF(CG217=\"\",CF234,CG217)","v":0},{"$f":"IF(CH217=\"\",CG234,CH217)","v":0},{"$f":"IF(CI217=\"\",CH234,CI217)","v":0},{"$f":"IF(CJ217=\"\",CI234,CJ217)","v":0},null,{"$f":"IF(CL217=\"\",CJ234,CL217)","v":0},{"$f":"IF(CM217=\"\",CL234,CM217)","v":0},{"$f":"IF(CN217=\"\",CM234,CN217)","v":0},{"$f":"IF(CO217=\"\",CN234,CO217)","v":0},{"$f":"IF(CP217=\"\",CO234,CP217)","v":0},{"$f":"IF(CQ217=\"\",CP234,CQ217)","v":0},{"$f":"IF(CR217=\"\",CQ234,CR217)","v":0},{"$f":"IF(CS217=\"\",CR234,CS217)","v":0},{"$f":"IF(CT217=\"\",CS234,CT217)","v":0},{"$f":"IF(CU217=\"\",CT234,CU217)","v":0},{"$f":"IF(CV217=\"\",CU234,CV217)","v":0},{"$f":"IF(CW217=\"\",CV234,CW217)","v":0},null,{"$f":"IF(CY217=\"\",CW234,CY217)","v":0},{"$f":"IF(CZ217=\"\",CY234,CZ217)","v":0},{"$f":"IF(DA217=\"\",CZ234,DA217)","v":0},{"$f":"IF(DB217=\"\",DA234,DB217)","v":0},{"$f":"IF(DC217=\"\",DB234,DC217)","v":0},{"$f":"IF(DD217=\"\",DC234,DD217)","v":0},{"$f":"IF(DE217=\"\",DD234,DE217)","v":0},{"$f":"IF(DF217=\"\",DE234,DF217)","v":0},{"$f":"IF(DG217=\"\",DF234,DG217)","v":0},{"$f":"IF(DH217=\"\",DG234,DH217)","v":0},{"$f":"IF(DI217=\"\",DH234,DI217)","v":0},{"$f":"IF(DJ217=\"\",DI234,DJ217)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":234}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F218,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F221=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F221=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F221=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F221=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F221=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F221=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F221=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":235}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y244:CJ244),1)=0,I217-J219,MOD(SUM(Y244:CJ244),1)+I217-J219-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F222=0,0,IF($F222=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F222=0,0,IF($F222=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F222=0,0,IF($F222=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F222=0,0,IF($F222=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F222=0,0,IF($F222=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F222=0,0,IF($F222=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F222=0,0,IF($F222=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":236}]
[2,null,null,null,null,{"$f":"F217","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N237","v":1},{"$f":"O237","v":1},{"$f":"P237","v":1},{"$f":"Q237","v":1},{"$f":"R237","v":1},{"$f":"S237","v":1},{"$f":"T237","v":1},{"$f":"U237","v":1},{"$f":"V237","v":1},{"$f":"W237","v":1},{"$f":"X237","v":1},{"$f":"IF(F221=0,1,0)","v":1},{"$f":"X237+X235-X236","v":1},{"$f":"Y237+Y235-Y236-Y241","v":1},{"$f":"Z237+Z235-Z236-Z241","v":1},{"$f":"AA237+AA235-AA236-AA241","v":1},{"$f":"AB237+AB235-AB236-AB241","v":1},{"$f":"AC237+AC235-AC236-AC241","v":1},{"$f":"AD237+AD235-AD236-AD241","v":1},{"$f":"AE237+AE235-AE236-AE241","v":1},{"$f":"AF237+AF235-AF236-AF241","v":1},{"$f":"AG237+AG235-AG236-AG241","v":1},{"$f":"AH237+AH235-AH236-AH241","v":1},{"$f":"AI237+AI235-AI236-AI241","v":1},{"$f":"AJ237","v":1},{"$f":"AJ237+AJ235-AJ236-AJ241","v":1},{"$f":"AL237+AL235-AL236-AL241","v":1},{"$f":"AM237+AM235-AM236-AM241","v":1},{"$f":"AN237+AN235-AN236-AN241","v":1},{"$f":"AO237+AO235-AO236-AO241","v":1},{"$f":"AP237+AP235-AP236-AP241","v":1},{"$f":"AQ237+AQ235-AQ236-AQ241","v":1},{"$f":"AR237+AR235-AR236-AR241","v":1},{"$f":"AS237+AS235-AS236-AS241","v":1},{"$f":"AT237+AT235-AT236-AT241","v":1},{"$f":"AU237+AU235-AU236-AU241","v":1},{"$f":"AV237+AV235-AV236-AV241","v":1},{"$f":"AW237","v":1},{"$f":"AW237+AW235-AW236-AW241","v":1},{"$f":"AY237+AY235-AY236-AY241","v":1},{"$f":"AZ237+AZ235-AZ236-AZ241","v":1},{"$f":"BA237+BA235-BA236-BA241","v":1},{"$f":"BB237+BB235-BB236-BB241","v":1},{"$f":"BC237+BC235-BC236-BC241","v":1},{"$f":"BD237+BD235-BD236-BD241","v":1},{"$f":"BE237+BE235-BE236-BE241","v":1},{"$f":"BF237+BF235-BF236-BF241","v":1},{"$f":"BG237+BG235-BG236-BG241","v":1},{"$f":"BH237+BH235-BH236-BH241","v":1},{"$f":"BI237+BI235-BI236-BI241","v":1},{"$f":"BJ237","v":1},{"$f":"BJ237+BJ235-BJ236-BJ241","v":1},{"$f":"BL237+BL235-BL236-BL241","v":1},{"$f":"BM237+BM235-BM236-BM241","v":1},{"$f":"BN237+BN235-BN236-BN241","v":1},{"$f":"BO237+BO235-BO236-BO241","v":1},{"$f":"BP237+BP235-BP236-BP241","v":1},{"$f":"BQ237+BQ235-BQ236-BQ241","v":1},{"$f":"BR237+BR235-BR236-BR241","v":1},{"$f":"BS237+BS235-BS236-BS241","v":1},{"$f":"BT237+BT235-BT236-BT241","v":1},{"$f":"BU237+BU235-BU236-BU241","v":1},{"$f":"BV237+BV235-BV236-BV241","v":1},{"$f":"BW237","v":1},{"$f":"BW237+BW235-BW236-BW241","v":1},{"$f":"BY237+BY235-BY236-BY241","v":1},{"$f":"BZ237+BZ235-BZ236-BZ241","v":1},{"$f":"CA237+CA235-CA236-CA241","v":1},{"$f":"CB237+CB235-CB236-CB241","v":1},{"$f":"CC237+CC235-CC236-CC241","v":1},{"$f":"CD237+CD235-CD236-CD241","v":1},{"$f":"CE237+CE235-CE236-CE241","v":1},{"$f":"CF237+CF235-CF236-CF241","v":1},{"$f":"CG237+CG235-CG236-CG241","v":1},{"$f":"CH237+CH235-CH236-CH241","v":1},{"$f":"CI237+CI235-CI236-CI241","v":1},{"$f":"CJ237","v":1},{"$f":"CJ237+CJ235-CJ236-CJ241","v":1},{"$f":"CL237+CL235-CL236-CL241","v":1},{"$f":"CM237+CM235-CM236-CM241","v":1},{"$f":"CN237+CN235-CN236-CN241","v":1},{"$f":"CO237+CO235-CO236-CO241","v":1},{"$f":"CP237+CP235-CP236-CP241","v":1},{"$f":"CQ237+CQ235-CQ236-CQ241","v":1},{"$f":"CR237+CR235-CR236-CR241","v":1},{"$f":"CS237+CS235-CS236-CS241","v":1},{"$f":"CT237+CT235-CT236-CT241","v":1},{"$f":"CU237+CU235-CU236-CU241","v":1},{"$f":"CV237+CV235-CV236-CV241","v":1},{"$f":"CW237","v":1},{"$f":"CW237+CW235-CW236-CW241","v":1},{"$f":"CY237+CY235-CY236-CY241","v":1},{"$f":"CZ237+CZ235-CZ236-CZ241","v":1},{"$f":"DA237+DA235-DA236-DA241","v":1},{"$f":"DB237+DB235-DB236-DB241","v":1},{"$f":"DC237+DC235-DC236-DC241","v":1},{"$f":"DD237+DD235-DD236-DD241","v":1},{"$f":"DE237+DE235-DE236-DE241","v":1},{"$f":"DF237+DF235-DF236-DF241","v":1},{"$f":"DG237+DG235-DG236-DG241","v":1},{"$f":"DH237+DH235-DH236-DH241","v":1},{"$f":"DI237+DI235-DI236-DI241","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":237}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X238+Y243,0)","v":0},{"$f":"ROUNDUP(Y238+Z243,0)","v":0},{"$f":"ROUNDUP(Z238+AA243,0)","v":1},{"$f":"ROUNDUP(AA238+AB243,0)","v":1},{"$f":"ROUNDUP(AB238+AC243,0)","v":1},{"$f":"ROUNDUP(AC238+AD243,0)","v":2},{"$f":"ROUNDUP(AD238+AE243,0)","v":2},{"$f":"ROUNDUP(AE238+AF243,0)","v":2},{"$f":"ROUNDUP(AF238+AG243,0)","v":3},{"$f":"ROUNDUP(AG238+AH243,0)","v":3},{"$f":"ROUNDUP(AH238+AI243,0)","v":3},{"$f":"ROUNDUP(AI238+AJ243,0)","v":4},null,{"$f":"ROUNDUP(AJ238+AL243,0)","v":4},{"$f":"ROUNDUP(AL238+AM243,0)","v":4},{"$f":"ROUNDUP(AM238+AN243,0)","v":5},{"$f":"ROUNDUP(AN238+AO243,0)","v":5},{"$f":"ROUNDUP(AO238+AP243,0)","v":5},{"$f":"ROUNDUP(AP238+AQ243,0)","v":6},{"$f":"ROUNDUP(AQ238+AR243,0)","v":6},{"$f":"ROUNDUP(AR238+AS243,0)","v":6},{"$f":"ROUNDUP(AS238+AT243,0)","v":7},{"$f":"ROUNDUP(AT238+AU243,0)","v":7},{"$f":"ROUNDUP(AU238+AV243,0)","v":7},{"$f":"ROUNDUP(AV238+AW243,0)","v":8},null,{"$f":"ROUNDUP(AW238+AY243,0)","v":8},{"$f":"ROUNDUP(AY238+AZ243,0)","v":8},{"$f":"ROUNDUP(AZ238+BA243,0)","v":9},{"$f":"ROUNDUP(BA238+BB243,0)","v":9},{"$f":"ROUNDUP(BB238+BC243,0)","v":9},{"$f":"ROUNDUP(BC238+BD243,0)","v":10},{"$f":"ROUNDUP(BD238+BE243,0)","v":10},{"$f":"ROUNDUP(BE238+BF243,0)","v":10},{"$f":"ROUNDUP(BF238+BG243,0)","v":11},{"$f":"ROUNDUP(BG238+BH243,0)","v":11},{"$f":"ROUNDUP(BH238+BI243,0)","v":11},{"$f":"ROUNDUP(BI238+BJ243,0)","v":12},null,{"$f":"ROUNDUP(BJ238+BL243,0)","v":12},{"$f":"ROUNDUP(BL238+BM243,0)","v":12},{"$f":"ROUNDUP(BM238+BN243,0)","v":13},{"$f":"ROUNDUP(BN238+BO243,0)","v":13},{"$f":"ROUNDUP(BO238+BP243,0)","v":13},{"$f":"ROUNDUP(BP238+BQ243,0)","v":14},{"$f":"ROUNDUP(BQ238+BR243,0)","v":14},{"$f":"ROUNDUP(BR238+BS243,0)","v":14},{"$f":"ROUNDUP(BS238+BT243,0)","v":15},{"$f":"ROUNDUP(BT238+BU243,0)","v":15},{"$f":"ROUNDUP(BU238+BV243,0)","v":15},{"$f":"ROUNDUP(BV238+BW243,0)","v":16},null,{"$f":"ROUNDUP(BW238+BY243,0)","v":16},{"$f":"ROUNDUP(BY238+BZ243,0)","v":16},{"$f":"ROUNDUP(BZ238+CA243,0)","v":17},{"$f":"ROUNDUP(CA238+CB243,0)","v":17},{"$f":"ROUNDUP(CB238+CC243,0)","v":17},{"$f":"ROUNDUP(CC238+CD243,0)","v":18},{"$f":"ROUNDUP(CD238+CE243,0)","v":18},{"$f":"ROUNDUP(CE238+CF243,0)","v":18},{"$f":"ROUNDUP(CF238+CG243,0)","v":19},{"$f":"ROUNDUP(CG238+CH243,0)","v":19},{"$f":"ROUNDUP(CH238+CI243,0)","v":19},{"$f":"ROUNDUP(CI238+CJ243,0)","v":20},null,{"$f":"ROUNDUP(CJ238+CL243,0)","v":20},{"$f":"ROUNDUP(CL238+CM243,0)","v":20},{"$f":"ROUNDUP(CM238+CN243,0)","v":21},{"$f":"ROUNDUP(CN238+CO243,0)","v":21},{"$f":"ROUNDUP(CO238+CP243,0)","v":21},{"$f":"ROUNDUP(CP238+CQ243,0)","v":22},{"$f":"ROUNDUP(CQ238+CR243,0)","v":22},{"$f":"ROUNDUP(CR238+CS243,0)","v":22},{"$f":"ROUNDUP(CS238+CT243,0)","v":23},{"$f":"ROUNDUP(CT238+CU243,0)","v":23},{"$f":"ROUNDUP(CU238+CV243,0)","v":23},{"$f":"ROUNDUP(CV238+CW243,0)","v":24},null,{"$f":"ROUNDUP(CW238+CY243,0)","v":24},{"$f":"ROUNDUP(CY238+CZ243,0)","v":24},{"$f":"ROUNDUP(CZ238+DA243,0)","v":25},{"$f":"ROUNDUP(DA238+DB243,0)","v":25},{"$f":"ROUNDUP(DB238+DC243,0)","v":25},{"$f":"ROUNDUP(DC238+DD243,0)","v":26},{"$f":"ROUNDUP(DD238+DE243,0)","v":26},{"$f":"ROUNDUP(DE238+DF243,0)","v":26},{"$f":"ROUNDUP(DF238+DG243,0)","v":27},{"$f":"ROUNDUP(DG238+DH243,0)","v":27},{"$f":"ROUNDUP(DH238+DI243,0)","v":27},{"$f":"ROUNDUP(DI238+DJ243,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":238}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F218,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":239}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y238<=$J219,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL238<=$J219,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY238<=$J219,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL238<=$J219,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY238<=$J219,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL238<=$J219,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY238<=$J219,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":240}]
[2,null,null,null,null,{"$f":"ADDRESS($DT237,AJ$5+25-(12/$G235),4)&\":\"&ADDRESS($DT237,AJ$5+24,4)","v":"AH237:AJ237"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y238=X238,0,IF(Y238=$I217,1,0))","v":0},{"$f":"IF(Z238=Y238,0,IF(Z238=$I217,1,0))","v":0},{"$f":"IF(AA238=Z238,0,IF(AA238=$I217,1,0))","v":0},{"$f":"IF(AB238=AA238,0,IF(AB238=$I217,1,0))","v":0},{"$f":"IF(AC238=AB238,0,IF(AC238=$I217,1,0))","v":0},{"$f":"IF(AD238=AC238,0,IF(AD238=$I217,1,0))","v":0},{"$f":"IF(AE238=AD238,0,IF(AE238=$I217,1,0))","v":0},{"$f":"IF(AF238=AE238,0,IF(AF238=$I217,1,0))","v":0},{"$f":"IF(AG238=AF238,0,IF(AG238=$I217,1,0))","v":0},{"$f":"IF(AH238=AG238,0,IF(AH238=$I217,1,0))","v":0},{"$f":"IF(AI238=AH238,0,IF(AI238=$I217,1,0))","v":0},{"$f":"IF(AJ238=AI238,0,IF(AJ238=$I217,1,0))","v":0},null,{"$f":"IF(AL238=AJ238,0,IF(AL238=$I217,1,0))","v":0},{"$f":"IF(AM238=AL238,0,IF(AM238=$I217,1,0))","v":0},{"$f":"IF(AN238=AM238,0,IF(AN238=$I217,1,0))","v":0},{"$f":"IF(AO238=AN238,0,IF(AO238=$I217,1,0))","v":0},{"$f":"IF(AP238=AO238,0,IF(AP238=$I217,1,0))","v":0},{"$f":"IF(AQ238=AP238,0,IF(AQ238=$I217,1,0))","v":0},{"$f":"IF(AR238=AQ238,0,IF(AR238=$I217,1,0))","v":0},{"$f":"IF(AS238=AR238,0,IF(AS238=$I217,1,0))","v":0},{"$f":"IF(AT238=AS238,0,IF(AT238=$I217,1,0))","v":0},{"$f":"IF(AU238=AT238,0,IF(AU238=$I217,1,0))","v":0},{"$f":"IF(AV238=AU238,0,IF(AV238=$I217,1,0))","v":0},{"$f":"IF(AW238=AV238,0,IF(AW238=$I217,1,0))","v":0},null,{"$f":"IF(AY238=AW238,0,IF(AY238=$I217,1,0))","v":0},{"$f":"IF(AZ238=AY238,0,IF(AZ238=$I217,1,0))","v":0},{"$f":"IF(BA238=AZ238,0,IF(BA238=$I217,1,0))","v":0},{"$f":"IF(BB238=BA238,0,IF(BB238=$I217,1,0))","v":0},{"$f":"IF(BC238=BB238,0,IF(BC238=$I217,1,0))","v":0},{"$f":"IF(BD238=BC238,0,IF(BD238=$I217,1,0))","v":0},{"$f":"IF(BE238=BD238,0,IF(BE238=$I217,1,0))","v":0},{"$f":"IF(BF238=BE238,0,IF(BF238=$I217,1,0))","v":0},{"$f":"IF(BG238=BF238,0,IF(BG238=$I217,1,0))","v":0},{"$f":"IF(BH238=BG238,0,IF(BH238=$I217,1,0))","v":0},{"$f":"IF(BI238=BH238,0,IF(BI238=$I217,1,0))","v":0},{"$f":"IF(BJ238=BI238,0,IF(BJ238=$I217,1,0))","v":0},null,{"$f":"IF(BL238=BJ238,0,IF(BL238=$I217,1,0))","v":0},{"$f":"IF(BM238=BL238,0,IF(BM238=$I217,1,0))","v":0},{"$f":"IF(BN238=BM238,0,IF(BN238=$I217,1,0))","v":0},{"$f":"IF(BO238=BN238,0,IF(BO238=$I217,1,0))","v":0},{"$f":"IF(BP238=BO238,0,IF(BP238=$I217,1,0))","v":0},{"$f":"IF(BQ238=BP238,0,IF(BQ238=$I217,1,0))","v":0},{"$f":"IF(BR238=BQ238,0,IF(BR238=$I217,1,0))","v":0},{"$f":"IF(BS238=BR238,0,IF(BS238=$I217,1,0))","v":0},{"$f":"IF(BT238=BS238,0,IF(BT238=$I217,1,0))","v":0},{"$f":"IF(BU238=BT238,0,IF(BU238=$I217,1,0))","v":0},{"$f":"IF(BV238=BU238,0,IF(BV238=$I217,1,0))","v":0},{"$f":"IF(BW238=BV238,0,IF(BW238=$I217,1,0))","v":0},null,{"$f":"IF(BY238=BW238,0,IF(BY238=$I217,1,0))","v":0},{"$f":"IF(BZ238=BY238,0,IF(BZ238=$I217,1,0))","v":0},{"$f":"IF(CA238=BZ238,0,IF(CA238=$I217,1,0))","v":0},{"$f":"IF(CB238=CA238,0,IF(CB238=$I217,1,0))","v":0},{"$f":"IF(CC238=CB238,0,IF(CC238=$I217,1,0))","v":0},{"$f":"IF(CD238=CC238,0,IF(CD238=$I217,1,0))","v":0},{"$f":"IF(CE238=CD238,0,IF(CE238=$I217,1,0))","v":0},{"$f":"IF(CF238=CE238,0,IF(CF238=$I217,1,0))","v":0},{"$f":"IF(CG238=CF238,0,IF(CG238=$I217,1,0))","v":0},{"$f":"IF(CH238=CG238,0,IF(CH238=$I217,1,0))","v":0},{"$f":"IF(CI238=CH238,0,IF(CI238=$I217,1,0))","v":0},{"$f":"IF(CJ238=CI238,0,IF(CJ238=$I217,1,0))","v":0},null,{"$f":"IF(CL238=CJ238,0,IF(CL238=$I217,1,0))","v":0},{"$f":"IF(CM238=CL238,0,IF(CM238=$I217,1,0))","v":0},{"$f":"IF(CN238=CM238,0,IF(CN238=$I217,1,0))","v":0},{"$f":"IF(CO238=CN238,0,IF(CO238=$I217,1,0))","v":0},{"$f":"IF(CP238=CO238,0,IF(CP238=$I217,1,0))","v":0},{"$f":"IF(CQ238=CP238,0,IF(CQ238=$I217,1,0))","v":0},{"$f":"IF(CR238=CQ238,0,IF(CR238=$I217,1,0))","v":0},{"$f":"IF(CS238=CR238,0,IF(CS238=$I217,1,0))","v":0},{"$f":"IF(CT238=CS238,0,IF(CT238=$I217,1,0))","v":0},{"$f":"IF(CU238=CT238,0,IF(CU238=$I217,1,0))","v":0},{"$f":"IF(CV238=CU238,0,IF(CV238=$I217,1,0))","v":0},{"$f":"IF(CW238=CV238,0,IF(CW238=$I217,1,0))","v":0},null,{"$f":"IF(CY238=CW238,0,IF(CY238=$I217,1,0))","v":0},{"$f":"IF(CZ238=CY238,0,IF(CZ238=$I217,1,0))","v":0},{"$f":"IF(DA238=CZ238,0,IF(DA238=$I217,1,0))","v":0},{"$f":"IF(DB238=DA238,0,IF(DB238=$I217,1,0))","v":0},{"$f":"IF(DC238=DB238,0,IF(DC238=$I217,1,0))","v":0},{"$f":"IF(DD238=DC238,0,IF(DD238=$I217,1,0))","v":0},{"$f":"IF(DE238=DD238,0,IF(DE238=$I217,1,0))","v":0},{"$f":"IF(DF238=DE238,0,IF(DF238=$I217,1,0))","v":0},{"$f":"IF(DG238=DF238,0,IF(DG238=$I217,1,0))","v":0},{"$f":"IF(DH238=DG238,0,IF(DH238=$I217,1,0))","v":0},{"$f":"IF(DI238=DH238,0,IF(DI238=$I217,1,0))","v":0},{"$f":"IF(DJ238=DI238,0,IF(DJ238=$I217,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":241}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H217,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":242}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT237,Y$5+25-(12/$G235),4)&\":\"&ADDRESS($DT237,Y$5+24,4)))/(12/$G235)*Y239","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT237,AL$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,AL$3+24,4)))/(12/$G235)*AL239","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT237,AN$5+25-(12/$G235),4)&\":\"&ADDRESS($DT237,AN$5+24,4)))/(12/$G235)*AN239","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT237,AY$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,AY$3+24,4)))/(12/$G235)*AY239","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT237,AZ$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,AZ$3+24,4)))/(12/$G235)*AZ239","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT237,BA$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,BA$3+24,4)))/(12/$G235)*BA239","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT237,BL$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,BL$3+24,4)))/(12/$G235)*BL239","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT237,BM$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,BM$3+24,4)))/(12/$G235)*BM239","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT237,BN$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,BN$3+24,4)))/(12/$G235)*BN239","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT237,BY$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,BY$3+24,4)))/(12/$G235)*BY239","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT237,BZ$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,BZ$3+24,4)))/(12/$G235)*BZ239","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT237,CA$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,CA$3+24,4)))/(12/$G235)*CA239","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT237,CL$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,CL$3+24,4)))/(12/$G235)*CL239","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT237,CM$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,CM$3+24,4)))/(12/$G235)*CM239","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT237,CN$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,CN$3+24,4)))/(12/$G235)*CN239","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT237,CY$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,CY$3+24,4)))/(12/$G235)*CY239","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT237,CZ$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,CZ$3+24,4)))/(12/$G235)*CZ239","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT237,DA$3+25-(12/$G235),4)&\":\"&ADDRESS($DT237,DA$3+24,4)))/(12/$G235)*DA239","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":243}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y243","v":0},{"$f":"IF(SUM($Y244:Y244)>1,ROUNDUP(Z243,0),Z243)","v":0},{"$f":"IF(SUM($Y244:Z244)>1,ROUNDUP(AA243,0),AA243)","v":1},{"$f":"IF(SUM($Y244:AA244)>1,ROUNDUP(AB243,0),AB243)","v":0},{"$f":"IF(SUM($Y244:AB244)>1,ROUNDUP(AC243,0),AC243)","v":0},{"$f":"IF(SUM($Y244:AC244)>1,ROUNDUP(AD243,0),AD243)","v":1},{"$f":"IF(SUM($Y244:AD244)>1,ROUNDUP(AE243,0),AE243)","v":0},{"$f":"IF(SUM($Y244:AE244)>1,ROUNDUP(AF243,0),AF243)","v":0},{"$f":"IF(SUM($Y244:AF244)>1,ROUNDUP(AG243,0),AG243)","v":1},{"$f":"IF(SUM($Y244:AG244)>1,ROUNDUP(AH243,0),AH243)","v":0},{"$f":"IF(SUM($Y244:AH244)>1,ROUNDUP(AI243,0),AI243)","v":0},{"$f":"IF(SUM($Y244:AI244)>1,ROUNDUP(AJ243,0),AJ243)","v":1},null,{"$f":"IF(SUM($Y244:AK244)>1,ROUNDUP(AL243,0),AL243)","v":0},{"$f":"IF(SUM($Y244:AL244)>1,ROUNDUP(AM243,0),AM243)","v":0},{"$f":"IF(SUM($Y244:AM244)>1,ROUNDUP(AN243,0),AN243)","v":1},{"$f":"IF(SUM($Y244:AN244)>1,ROUNDUP(AO243,0),AO243)","v":0},{"$f":"IF(SUM($Y244:AO244)>1,ROUNDUP(AP243,0),AP243)","v":0},{"$f":"IF(SUM($Y244:AP244)>1,ROUNDUP(AQ243,0),AQ243)","v":1},{"$f":"IF(SUM($Y244:AQ244)>1,ROUNDUP(AR243,0),AR243)","v":0},{"$f":"IF(SUM($Y244:AR244)>1,ROUNDUP(AS243,0),AS243)","v":0},{"$f":"IF(SUM($Y244:AS244)>1,ROUNDUP(AT243,0),AT243)","v":1},{"$f":"IF(SUM($Y244:AT244)>1,ROUNDUP(AU243,0),AU243)","v":0},{"$f":"IF(SUM($Y244:AU244)>1,ROUNDUP(AV243,0),AV243)","v":0},{"$f":"IF(SUM($Y244:AV244)>1,ROUNDUP(AW243,0),AW243)","v":1},null,{"$f":"IF(SUM($Y244:AX244)>1,ROUNDUP(AY243,0),AY243)","v":0},{"$f":"IF(SUM($Y244:AY244)>1,ROUNDUP(AZ243,0),AZ243)","v":0},{"$f":"IF(SUM($Y244:AZ244)>1,ROUNDUP(BA243,0),BA243)","v":1},{"$f":"IF(SUM($Y244:BA244)>1,ROUNDUP(BB243,0),BB243)","v":0},{"$f":"IF(SUM($Y244:BB244)>1,ROUNDUP(BC243,0),BC243)","v":0},{"$f":"IF(SUM($Y244:BC244)>1,ROUNDUP(BD243,0),BD243)","v":1},{"$f":"IF(SUM($Y244:BD244)>1,ROUNDUP(BE243,0),BE243)","v":0},{"$f":"IF(SUM($Y244:BE244)>1,ROUNDUP(BF243,0),BF243)","v":0},{"$f":"IF(SUM($Y244:BF244)>1,ROUNDUP(BG243,0),BG243)","v":1},{"$f":"IF(SUM($Y244:BG244)>1,ROUNDUP(BH243,0),BH243)","v":0},{"$f":"IF(SUM($Y244:BH244)>1,ROUNDUP(BI243,0),BI243)","v":0},{"$f":"IF(SUM($Y244:BI244)>1,ROUNDUP(BJ243,0),BJ243)","v":1},null,{"$f":"IF(SUM($Y244:BK244)>1,ROUNDUP(BL243,0),BL243)","v":0},{"$f":"IF(SUM($Y244:BL244)>1,ROUNDUP(BM243,0),BM243)","v":0},{"$f":"IF(SUM($Y244:BM244)>1,ROUNDUP(BN243,0),BN243)","v":1},{"$f":"IF(SUM($Y244:BN244)>1,ROUNDUP(BO243,0),BO243)","v":0},{"$f":"IF(SUM($Y244:BO244)>1,ROUNDUP(BP243,0),BP243)","v":0},{"$f":"IF(SUM($Y244:BP244)>1,ROUNDUP(BQ243,0),BQ243)","v":1},{"$f":"IF(SUM($Y244:BQ244)>1,ROUNDUP(BR243,0),BR243)","v":0},{"$f":"IF(SUM($Y244:BR244)>1,ROUNDUP(BS243,0),BS243)","v":0},{"$f":"IF(SUM($Y244:BS244)>1,ROUNDUP(BT243,0),BT243)","v":1},{"$f":"IF(SUM($Y244:BT244)>1,ROUNDUP(BU243,0),BU243)","v":0},{"$f":"IF(SUM($Y244:BU244)>1,ROUNDUP(BV243,0),BV243)","v":0},{"$f":"IF(SUM($Y244:BV244)>1,ROUNDUP(BW243,0),BW243)","v":1},null,{"$f":"IF(SUM($Y244:BX244)>1,ROUNDUP(BY243,0),BY243)","v":0},{"$f":"IF(SUM($Y244:BY244)>1,ROUNDUP(BZ243,0),BZ243)","v":0},{"$f":"IF(SUM($Y244:BZ244)>1,ROUNDUP(CA243,0),CA243)","v":1},{"$f":"IF(SUM($Y244:CA244)>1,ROUNDUP(CB243,0),CB243)","v":0},{"$f":"IF(SUM($Y244:CB244)>1,ROUNDUP(CC243,0),CC243)","v":0},{"$f":"IF(SUM($Y244:CC244)>1,ROUNDUP(CD243,0),CD243)","v":1},{"$f":"IF(SUM($Y244:CD244)>1,ROUNDUP(CE243,0),CE243)","v":0},{"$f":"IF(SUM($Y244:CE244)>1,ROUNDUP(CF243,0),CF243)","v":0},{"$f":"IF(SUM($Y244:CF244)>1,ROUNDUP(CG243,0),CG243)","v":1},{"$f":"IF(SUM($Y244:CG244)>1,ROUNDUP(CH243,0),CH243)","v":0},{"$f":"IF(SUM($Y244:CH244)>1,ROUNDUP(CI243,0),CI243)","v":0},{"$f":"IF(SUM($Y244:CI244)>1,ROUNDUP(CJ243,0),CJ243)","v":1},null,{"$f":"IF(SUM($Y244:CK244)>1,ROUNDUP(CL243,0),CL243)","v":0},{"$f":"IF(SUM($Y244:CL244)>1,ROUNDUP(CM243,0),CM243)","v":0},{"$f":"IF(SUM($Y244:CM244)>1,ROUNDUP(CN243,0),CN243)","v":1},{"$f":"IF(SUM($Y244:CN244)>1,ROUNDUP(CO243,0),CO243)","v":0},{"$f":"IF(SUM($Y244:CO244)>1,ROUNDUP(CP243,0),CP243)","v":0},{"$f":"IF(SUM($Y244:CP244)>1,ROUNDUP(CQ243,0),CQ243)","v":1},{"$f":"IF(SUM($Y244:CQ244)>1,ROUNDUP(CR243,0),CR243)","v":0},{"$f":"IF(SUM($Y244:CR244)>1,ROUNDUP(CS243,0),CS243)","v":0},{"$f":"IF(SUM($Y244:CS244)>1,ROUNDUP(CT243,0),CT243)","v":1},{"$f":"IF(SUM($Y244:CT244)>1,ROUNDUP(CU243,0),CU243)","v":0},{"$f":"IF(SUM($Y244:CU244)>1,ROUNDUP(CV243,0),CV243)","v":0},{"$f":"IF(SUM($Y244:CV244)>1,ROUNDUP(CW243,0),CW243)","v":1},null,{"$f":"IF(SUM($Y244:CX244)>1,ROUNDUP(CY243,0),CY243)","v":0},{"$f":"IF(SUM($Y244:CY244)>1,ROUNDUP(CZ243,0),CZ243)","v":0},{"$f":"IF(SUM($Y244:CZ244)>1,ROUNDUP(DA243,0),DA243)","v":1},{"$f":"IF(SUM($Y244:DA244)>1,ROUNDUP(DB243,0),DB243)","v":0},{"$f":"IF(SUM($Y244:DB244)>1,ROUNDUP(DC243,0),DC243)","v":0},{"$f":"IF(SUM($Y244:DC244)>1,ROUNDUP(DD243,0),DD243)","v":1},{"$f":"IF(SUM($Y244:DD244)>1,ROUNDUP(DE243,0),DE243)","v":0},{"$f":"IF(SUM($Y244:DE244)>1,ROUNDUP(DF243,0),DF243)","v":0},{"$f":"IF(SUM($Y244:DF244)>1,ROUNDUP(DG243,0),DG243)","v":1},{"$f":"IF(SUM($Y244:DG244)>1,ROUNDUP(DH243,0),DH243)","v":0},{"$f":"IF(SUM($Y244:DH244)>1,ROUNDUP(DI243,0),DI243)","v":0},{"$f":"IF(SUM($Y244:DI244)>1,ROUNDUP(DJ243,0),DJ243)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":244}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X221<1,0,PMT(Y234/$G235,$I217-X238,X221)*Y243)","v":0},{"$f":"IF(Y221<1,0,PMT(Z234/$G235,$I217-Y238,Y221)*Z243)","v":0},{"$f":"IF(Z221<1,0,PMT(AA234/$G235,$I217-Z238,Z221)*AA243)","v":0},{"$f":"IF(AA221<1,0,PMT(AB234/$G235,$I217-AA238,AA221)*AB243)","v":0},{"$f":"IF(AB221<1,0,PMT(AC234/$G235,$I217-AB238,AB221)*AC243)","v":0},{"$f":"IF(AC221<1,0,PMT(AD234/$G235,$I217-AC238,AC221)*AD243)","v":0},{"$f":"IF(AD221<1,0,PMT(AE234/$G235,$I217-AD238,AD221)*AE243)","v":0},{"$f":"IF(AE221<1,0,PMT(AF234/$G235,$I217-AE238,AE221)*AF243)","v":0},{"$f":"IF(AF221<1,0,PMT(AG234/$G235,$I217-AF238,AF221)*AG243)","v":0},{"$f":"IF(AG221<1,0,PMT(AH234/$G235,$I217-AG238,AG221)*AH243)","v":0},{"$f":"IF(AH221<1,0,PMT(AI234/$G235,$I217-AH238,AH221)*AI243)","v":0},{"$f":"IF(AI221<1,0,PMT(AJ234/$G235,$I217-AI238,AI221)*AJ243)","v":0},null,{"$f":"IF(AJ221<1,0,PMT(AL234/$G235,$I217-AJ238,AJ221)*AL243)","v":0},{"$f":"IF(AL221<1,0,PMT(AM234/$G235,$I217-AL238,AL221)*AM243)","v":0},{"$f":"IF(AM221<1,0,PMT(AN234/$G235,$I217-AM238,AM221)*AN243)","v":0},{"$f":"IF(AN221<1,0,PMT(AO234/$G235,$I217-AN238,AN221)*AO243)","v":0},{"$f":"IF(AO221<1,0,PMT(AP234/$G235,$I217-AO238,AO221)*AP243)","v":0},{"$f":"IF(AP221<1,0,PMT(AQ234/$G235,$I217-AP238,AP221)*AQ243)","v":0},{"$f":"IF(AQ221<1,0,PMT(AR234/$G235,$I217-AQ238,AQ221)*AR243)","v":0},{"$f":"IF(AR221<1,0,PMT(AS234/$G235,$I217-AR238,AR221)*AS243)","v":0},{"$f":"IF(AS221<1,0,PMT(AT234/$G235,$I217-AS238,AS221)*AT243)","v":0},{"$f":"IF(AT221<1,0,PMT(AU234/$G235,$I217-AT238,AT221)*AU243)","v":0},{"$f":"IF(AU221<1,0,PMT(AV234/$G235,$I217-AU238,AU221)*AV243)","v":0},{"$f":"IF(AV221<1,0,PMT(AW234/$G235,$I217-AV238,AV221)*AW243)","v":0},null,{"$f":"IF(AW221<1,0,PMT(AY234/$G235,$I217-AW238,AW221)*AY243)","v":0},{"$f":"IF(AY221<1,0,PMT(AZ234/$G235,$I217-AY238,AY221)*AZ243)","v":0},{"$f":"IF(AZ221<1,0,PMT(BA234/$G235,$I217-AZ238,AZ221)*BA243)","v":0},{"$f":"IF(BA221<1,0,PMT(BB234/$G235,$I217-BA238,BA221)*BB243)","v":0},{"$f":"IF(BB221<1,0,PMT(BC234/$G235,$I217-BB238,BB221)*BC243)","v":0},{"$f":"IF(BC221<1,0,PMT(BD234/$G235,$I217-BC238,BC221)*BD243)","v":0},{"$f":"IF(BD221<1,0,PMT(BE234/$G235,$I217-BD238,BD221)*BE243)","v":0},{"$f":"IF(BE221<1,0,PMT(BF234/$G235,$I217-BE238,BE221)*BF243)","v":0},{"$f":"IF(BF221<1,0,PMT(BG234/$G235,$I217-BF238,BF221)*BG243)","v":0},{"$f":"IF(BG221<1,0,PMT(BH234/$G235,$I217-BG238,BG221)*BH243)","v":0},{"$f":"IF(BH221<1,0,PMT(BI234/$G235,$I217-BH238,BH221)*BI243)","v":0},{"$f":"IF(BI221<1,0,PMT(BJ234/$G235,$I217-BI238,BI221)*BJ243)","v":0},null,{"$f":"IF(BJ221<1,0,PMT(BL234/$G235,$I217-BJ238,BJ221)*BL243)","v":0},{"$f":"IF(BL221<1,0,PMT(BM234/$G235,$I217-BL238,BL221)*BM243)","v":0},{"$f":"IF(BM221<1,0,PMT(BN234/$G235,$I217-BM238,BM221)*BN243)","v":0},{"$f":"IF(BN221<1,0,PMT(BO234/$G235,$I217-BN238,BN221)*BO243)","v":0},{"$f":"IF(BO221<1,0,PMT(BP234/$G235,$I217-BO238,BO221)*BP243)","v":0},{"$f":"IF(BP221<1,0,PMT(BQ234/$G235,$I217-BP238,BP221)*BQ243)","v":0},{"$f":"IF(BQ221<1,0,PMT(BR234/$G235,$I217-BQ238,BQ221)*BR243)","v":0},{"$f":"IF(BR221<1,0,PMT(BS234/$G235,$I217-BR238,BR221)*BS243)","v":0},{"$f":"IF(BS221<1,0,PMT(BT234/$G235,$I217-BS238,BS221)*BT243)","v":0},{"$f":"IF(BT221<1,0,PMT(BU234/$G235,$I217-BT238,BT221)*BU243)","v":0},{"$f":"IF(BU221<1,0,PMT(BV234/$G235,$I217-BU238,BU221)*BV243)","v":0},{"$f":"IF(BV221<1,0,PMT(BW234/$G235,$I217-BV238,BV221)*BW243)","v":0},null,{"$f":"IF(BW221<1,0,PMT(BY234/$G235,$I217-BW238,BW221)*BY243)","v":0},{"$f":"IF(BY221<1,0,PMT(BZ234/$G235,$I217-BY238,BY221)*BZ243)","v":0},{"$f":"IF(BZ221<1,0,PMT(CA234/$G235,$I217-BZ238,BZ221)*CA243)","v":0},{"$f":"IF(CA221<1,0,PMT(CB234/$G235,$I217-CA238,CA221)*CB243)","v":0},{"$f":"IF(CB221<1,0,PMT(CC234/$G235,$I217-CB238,CB221)*CC243)","v":0},{"$f":"IF(CC221<1,0,PMT(CD234/$G235,$I217-CC238,CC221)*CD243)","v":0},{"$f":"IF(CD221<1,0,PMT(CE234/$G235,$I217-CD238,CD221)*CE243)","v":0},{"$f":"IF(CE221<1,0,PMT(CF234/$G235,$I217-CE238,CE221)*CF243)","v":0},{"$f":"IF(CF221<1,0,PMT(CG234/$G235,$I217-CF238,CF221)*CG243)","v":0},{"$f":"IF(CG221<1,0,PMT(CH234/$G235,$I217-CG238,CG221)*CH243)","v":0},{"$f":"IF(CH221<1,0,PMT(CI234/$G235,$I217-CH238,CH221)*CI243)","v":0},{"$f":"IF(CI221<1,0,PMT(CJ234/$G235,$I217-CI238,CI221)*CJ243)","v":0},null,{"$f":"IF(CJ221<1,0,PMT(CL234/$G235,$I217-CJ238,CJ221)*CL243)","v":0},{"$f":"IF(CL221<1,0,PMT(CM234/$G235,$I217-CL238,CL221)*CM243)","v":0},{"$f":"IF(CM221<1,0,PMT(CN234/$G235,$I217-CM238,CM221)*CN243)","v":0},{"$f":"IF(CN221<1,0,PMT(CO234/$G235,$I217-CN238,CN221)*CO243)","v":0},{"$f":"IF(CO221<1,0,PMT(CP234/$G235,$I217-CO238,CO221)*CP243)","v":0},{"$f":"IF(CP221<1,0,PMT(CQ234/$G235,$I217-CP238,CP221)*CQ243)","v":0},{"$f":"IF(CQ221<1,0,PMT(CR234/$G235,$I217-CQ238,CQ221)*CR243)","v":0},{"$f":"IF(CR221<1,0,PMT(CS234/$G235,$I217-CR238,CR221)*CS243)","v":0},{"$f":"IF(CS221<1,0,PMT(CT234/$G235,$I217-CS238,CS221)*CT243)","v":0},{"$f":"IF(CT221<1,0,PMT(CU234/$G235,$I217-CT238,CT221)*CU243)","v":0},{"$f":"IF(CU221<1,0,PMT(CV234/$G235,$I217-CU238,CU221)*CV243)","v":0},{"$f":"IF(CV221<1,0,PMT(CW234/$G235,$I217-CV238,CV221)*CW243)","v":0},null,{"$f":"IF(CW221<1,0,PMT(CY234/$G235,$I217-CW238,CW221)*CY243)","v":0},{"$f":"IF(CY221<1,0,PMT(CZ234/$G235,$I217-CY238,CY221)*CZ243)","v":0},{"$f":"IF(CZ221<1,0,PMT(DA234/$G235,$I217-CZ238,CZ221)*DA243)","v":0},{"$f":"IF(DA221<1,0,PMT(DB234/$G235,$I217-DA238,DA221)*DB243)","v":0},{"$f":"IF(DB221<1,0,PMT(DC234/$G235,$I217-DB238,DB221)*DC243)","v":0},{"$f":"IF(DC221<1,0,PMT(DD234/$G235,$I217-DC238,DC221)*DD243)","v":0},{"$f":"IF(DD221<1,0,PMT(DE234/$G235,$I217-DD238,DD221)*DE243)","v":0},{"$f":"IF(DE221<1,0,PMT(DF234/$G235,$I217-DE238,DE221)*DF243)","v":0},{"$f":"IF(DF221<1,0,PMT(DG234/$G235,$I217-DF238,DF221)*DG243)","v":0},{"$f":"IF(DG221<1,0,PMT(DH234/$G235,$I217-DG238,DG221)*DH243)","v":0},{"$f":"IF(DH221<1,0,PMT(DI234/$G235,$I217-DH238,DH221)*DI243)","v":0},{"$f":"IF(DI221<1,0,PMT(DJ234/$G235,$I217-DI238,DI221)*DJ243)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":245}]
[{"$f":"IF(J246=0,1,0)","v":1},{"$f":"\"A\"&C246","v":"A9"},{"$f":"+C217+1","v":9},null,{"$f":"\"Lån \"&C246","v":"Lån 9"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y263:AJ263)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL263:AW263)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY263:BJ263)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL263:BW263)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY263:CJ263)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL263:CW263)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY263:DJ263)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":246}]
[{"$f":"A246","v":1},{"$f":"\"B\"&C246","v":"B9"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y265=1,X250*-Y263/$G264*SUM(Y272:AJ272),X250*-Y263/$G264*Y272)","v":0},{"$f":"IF(Z265=1,Y250*-Z263/$G264*SUM(Z272:AL272),Y250*-Z263/$G264*Z272)","v":0},{"$f":"IF(AA265=1,Z250*-AA263/$G264*SUM(AA272:AM272),Z250*-AA263/$G264*AA272)","v":0},{"$f":"IF(AB265=1,AA250*-AB263/$G264*SUM(AB272:AN272),AA250*-AB263/$G264*AB272)","v":0},{"$f":"IF(AC265=1,AB250*-AC263/$G264*SUM(AC272:AO272),AB250*-AC263/$G264*AC272)","v":0},{"$f":"IF(AD265=1,AC250*-AD263/$G264*SUM(AD272:AP272),AC250*-AD263/$G264*AD272)","v":0},{"$f":"IF(AE265=1,AD250*-AE263/$G264*SUM(AE272:AQ272),AD250*-AE263/$G264*AE272)","v":0},{"$f":"IF(AF265=1,AE250*-AF263/$G264*SUM(AF272:AR272),AE250*-AF263/$G264*AF272)","v":0},{"$f":"IF(AG265=1,AF250*-AG263/$G264*SUM(AG272:AS272),AF250*-AG263/$G264*AG272)","v":0},{"$f":"IF(AH265=1,AG250*-AH263/$G264*SUM(AH272:AT272),AG250*-AH263/$G264*AH272)","v":0},{"$f":"IF(AI265=1,AH250*-AI263/$G264*SUM(AI272:AU272),AH250*-AI263/$G264*AI272)","v":0},{"$f":"IF(AJ265=1,AI250*-AJ263/$G264*SUM(AJ272:AV272),AI250*-AJ263/$G264*AJ272)","v":0},{"$f":"SUM(Y247:AJ247)","v":0},{"$f":"IF(AL265=1,AJ250*-AL263/$G264*SUM(AL272:AW272),AJ250*-AL263/$G264*AL272)","v":0},{"$f":"IF(AM265=1,AL250*-AM263/$G264*SUM(AM272:AZ272),AL250*-AM263/$G264*AM272)","v":0},{"$f":"IF(AN265=1,AM250*-AN263/$G264*SUM(AN272:BA272),AM250*-AN263/$G264*AN272)","v":0},{"$f":"IF(AO265=1,AN250*-AO263/$G264*SUM(AO272:BB272),AN250*-AO263/$G264*AO272)","v":0},{"$f":"IF(AP265=1,AO250*-AP263/$G264*SUM(AP272:BC272),AO250*-AP263/$G264*AP272)","v":0},{"$f":"IF(AQ265=1,AP250*-AQ263/$G264*SUM(AQ272:BD272),AP250*-AQ263/$G264*AQ272)","v":0},{"$f":"IF(AR265=1,AQ250*-AR263/$G264*SUM(AR272:BE272),AQ250*-AR263/$G264*AR272)","v":0},{"$f":"IF(AS265=1,AR250*-AS263/$G264*SUM(AS272:BF272),AR250*-AS263/$G264*AS272)","v":0},{"$f":"IF(AT265=1,AS250*-AT263/$G264*SUM(AT272:BG272),AS250*-AT263/$G264*AT272)","v":0},{"$f":"IF(AU265=1,AT250*-AU263/$G264*SUM(AU272:BH272),AT250*-AU263/$G264*AU272)","v":0},{"$f":"IF(AV265=1,AU250*-AV263/$G264*SUM(AV272:BI272),AU250*-AV263/$G264*AV272)","v":0},{"$f":"IF(AW265=1,AV250*-AW263/$G264*SUM(AW272:BJ272),AV250*-AW263/$G264*AW272)","v":0},{"$f":"SUM(AL247:AW247)","v":0},{"$f":"IF(AY265=1,AW250*-AY263/$G264*SUM(AY272:BJ272),AW250*-AY263/$G264*AY272)","v":0},{"$f":"IF(AZ265=1,AY250*-AZ263/$G264*SUM(AZ272:BM272),AY250*-AZ263/$G264*AZ272)","v":0},{"$f":"IF(BA265=1,AZ250*-BA263/$G264*SUM(BA272:BN272),AZ250*-BA263/$G264*BA272)","v":0},{"$f":"IF(BB265=1,BA250*-BB263/$G264*SUM(BB272:BO272),BA250*-BB263/$G264*BB272)","v":0},{"$f":"IF(BC265=1,BB250*-BC263/$G264*SUM(BC272:BP272),BB250*-BC263/$G264*BC272)","v":0},{"$f":"IF(BD265=1,BC250*-BD263/$G264*SUM(BD272:BQ272),BC250*-BD263/$G264*BD272)","v":0},{"$f":"IF(BE265=1,BD250*-BE263/$G264*SUM(BE272:BR272),BD250*-BE263/$G264*BE272)","v":0},{"$f":"IF(BF265=1,BE250*-BF263/$G264*SUM(BF272:BS272),BE250*-BF263/$G264*BF272)","v":0},{"$f":"IF(BG265=1,BF250*-BG263/$G264*SUM(BG272:BT272),BF250*-BG263/$G264*BG272)","v":0},{"$f":"IF(BH265=1,BG250*-BH263/$G264*SUM(BH272:BU272),BG250*-BH263/$G264*BH272)","v":0},{"$f":"IF(BI265=1,BH250*-BI263/$G264*SUM(BI272:BV272),BH250*-BI263/$G264*BI272)","v":0},{"$f":"IF(BJ265=1,BI250*-BJ263/$G264*SUM(BJ272:BW272),BI250*-BJ263/$G264*BJ272)","v":0},{"$f":"SUM(AY247:BJ247)","v":0},{"$f":"IF(BL265=1,BJ250*-BL263/$G264*SUM(BL272:BW272),BJ250*-BL263/$G264*BL272)","v":0},{"$f":"IF(BM265=1,BL250*-BM263/$G264*SUM(BM272:BZ272),BL250*-BM263/$G264*BM272)","v":0},{"$f":"IF(BN265=1,BM250*-BN263/$G264*SUM(BN272:CA272),BM250*-BN263/$G264*BN272)","v":0},{"$f":"IF(BO265=1,BN250*-BO263/$G264*SUM(BO272:CB272),BN250*-BO263/$G264*BO272)","v":0},{"$f":"IF(BP265=1,BO250*-BP263/$G264*SUM(BP272:CC272),BO250*-BP263/$G264*BP272)","v":0},{"$f":"IF(BQ265=1,BP250*-BQ263/$G264*SUM(BQ272:CD272),BP250*-BQ263/$G264*BQ272)","v":0},{"$f":"IF(BR265=1,BQ250*-BR263/$G264*SUM(BR272:CE272),BQ250*-BR263/$G264*BR272)","v":0},{"$f":"IF(BS265=1,BR250*-BS263/$G264*SUM(BS272:CF272),BR250*-BS263/$G264*BS272)","v":0},{"$f":"IF(BT265=1,BS250*-BT263/$G264*SUM(BT272:CG272),BS250*-BT263/$G264*BT272)","v":0},{"$f":"IF(BU265=1,BT250*-BU263/$G264*SUM(BU272:CH272),BT250*-BU263/$G264*BU272)","v":0},{"$f":"IF(BV265=1,BU250*-BV263/$G264*SUM(BV272:CI272),BU250*-BV263/$G264*BV272)","v":0},{"$f":"IF(BW265=1,BV250*-BW263/$G264*SUM(BW272:CJ272),BV250*-BW263/$G264*BW272)","v":0},{"$f":"SUM(BL247:BW247)","v":0},{"$f":"IF(BY265=1,BW250*-BY263/$G264*SUM(BY272:CJ272),BW250*-BY263/$G264*BY272)","v":0},{"$f":"IF(BZ265=1,BY250*-BZ263/$G264*SUM(BZ272:CM272),BY250*-BZ263/$G264*BZ272)","v":0},{"$f":"IF(CA265=1,BZ250*-CA263/$G264*SUM(CA272:CN272),BZ250*-CA263/$G264*CA272)","v":0},{"$f":"IF(CB265=1,CA250*-CB263/$G264*SUM(CB272:CO272),CA250*-CB263/$G264*CB272)","v":0},{"$f":"IF(CC265=1,CB250*-CC263/$G264*SUM(CC272:CP272),CB250*-CC263/$G264*CC272)","v":0},{"$f":"IF(CD265=1,CC250*-CD263/$G264*SUM(CD272:CQ272),CC250*-CD263/$G264*CD272)","v":0},{"$f":"IF(CE265=1,CD250*-CE263/$G264*SUM(CE272:CR272),CD250*-CE263/$G264*CE272)","v":0},{"$f":"IF(CF265=1,CE250*-CF263/$G264*SUM(CF272:CS272),CE250*-CF263/$G264*CF272)","v":0},{"$f":"IF(CG265=1,CF250*-CG263/$G264*SUM(CG272:CT272),CF250*-CG263/$G264*CG272)","v":0},{"$f":"IF(CH265=1,CG250*-CH263/$G264*SUM(CH272:CU272),CG250*-CH263/$G264*CH272)","v":0},{"$f":"IF(CI265=1,CH250*-CI263/$G264*SUM(CI272:CV272),CH250*-CI263/$G264*CI272)","v":0},{"$f":"IF(CJ265=1,CI250*-CJ263/$G264*SUM(CJ272:CW272),CI250*-CJ263/$G264*CJ272)","v":0},{"$f":"SUM(BY247:CJ247)","v":0},{"$f":"IF(CL265=1,CJ250*-CL263/$G264*SUM(CL272:CW272),CJ250*-CL263/$G264*CL272)","v":0},{"$f":"IF(CM265=1,CL250*-CM263/$G264*SUM(CM272:CZ272),CL250*-CM263/$G264*CM272)","v":0},{"$f":"IF(CN265=1,CM250*-CN263/$G264*SUM(CN272:DA272),CM250*-CN263/$G264*CN272)","v":0},{"$f":"IF(CO265=1,CN250*-CO263/$G264*SUM(CO272:DB272),CN250*-CO263/$G264*CO272)","v":0},{"$f":"IF(CP265=1,CO250*-CP263/$G264*SUM(CP272:DC272),CO250*-CP263/$G264*CP272)","v":0},{"$f":"IF(CQ265=1,CP250*-CQ263/$G264*SUM(CQ272:DD272),CP250*-CQ263/$G264*CQ272)","v":0},{"$f":"IF(CR265=1,CQ250*-CR263/$G264*SUM(CR272:DE272),CQ250*-CR263/$G264*CR272)","v":0},{"$f":"IF(CS265=1,CR250*-CS263/$G264*SUM(CS272:DF272),CR250*-CS263/$G264*CS272)","v":0},{"$f":"IF(CT265=1,CS250*-CT263/$G264*SUM(CT272:DG272),CS250*-CT263/$G264*CT272)","v":0},{"$f":"IF(CU265=1,CT250*-CU263/$G264*SUM(CU272:DH272),CT250*-CU263/$G264*CU272)","v":0},{"$f":"IF(CV265=1,CU250*-CV263/$G264*SUM(CV272:DI272),CU250*-CV263/$G264*CV272)","v":0},{"$f":"IF(CW265=1,CV250*-CW263/$G264*SUM(CW272:DJ272),CV250*-CW263/$G264*CW272)","v":0},{"$f":"SUM(CL247:CW247)","v":0},{"$f":"IF(CY265=1,CW250*-CY263/$G264*SUM(CY272:DJ272),CW250*-CY263/$G264*CY272)","v":0},{"$f":"IF(CZ265=1,CY250*-CZ263/$G264*SUM(CZ272:DM272),CY250*-CZ263/$G264*CZ272)","v":0},{"$f":"IF(DA265=1,CZ250*-DA263/$G264*SUM(DA272:DN272),CZ250*-DA263/$G264*DA272)","v":0},{"$f":"IF(DB265=1,DA250*-DB263/$G264*SUM(DB272:DO272),DA250*-DB263/$G264*DB272)","v":0},{"$f":"IF(DC265=1,DB250*-DC263/$G264*SUM(DC272:DP272),DB250*-DC263/$G264*DC272)","v":0},{"$f":"IF(DD265=1,DC250*-DD263/$G264*SUM(DD272:DQ272),DC250*-DD263/$G264*DD272)","v":0},{"$f":"IF(DE265=1,DD250*-DE263/$G264*SUM(DE272:DR272),DD250*-DE263/$G264*DE272)","v":0},{"$f":"IF(DF265=1,DE250*-DF263/$G264*SUM(DF272:DS272),DE250*-DF263/$G264*DF272)","v":0},{"$f":"IF(DG265=1,DF250*-DG263/$G264*SUM(DG272:DT272),DF250*-DG263/$G264*DG272)","v":0},{"$f":"IF(DH265=1,DG250*-DH263/$G264*SUM(DH272:DU272),DG250*-DH263/$G264*DH272)","v":0},{"$f":"IF(DI265=1,DH250*-DI263/$G264*SUM(DI272:DU272),DH250*-DI263/$G264*DI272)","v":0},{"$f":"IF(DJ265=1,DI250*-DJ263/$G264*SUM(DJ272:DU272),DI250*-DJ263/$G264*DJ272)","v":0},{"$f":"SUM(CY247:DJ247)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":247}]
[{"$f":"A247","v":1},{"$f":"\"C\"&C246","v":"C9"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y265=1,X250*-$F249/$G264*SUM(Y272:AJ272),X250*-$F249/$G264*Y272)","v":0},{"$f":"IF(Z265=1,Y250*-$F249/$G264*SUM(Z272:AL272),Y250*-$F249/$G264*Z272)","v":0},{"$f":"IF(AA265=1,Z250*-$F249/$G264*SUM(AA272:AM272),Z250*-$F249/$G264*AA272)","v":0},{"$f":"IF(AB265=1,AA250*-$F249/$G264*SUM(AB272:AN272),AA250*-$F249/$G264*AB272)","v":0},{"$f":"IF(AC265=1,AB250*-$F249/$G264*SUM(AC272:AO272),AB250*-$F249/$G264*AC272)","v":0},{"$f":"IF(AD265=1,AC250*-$F249/$G264*SUM(AD272:AP272),AC250*-$F249/$G264*AD272)","v":0},{"$f":"IF(AE265=1,AD250*-$F249/$G264*SUM(AE272:AQ272),AD250*-$F249/$G264*AE272)","v":0},{"$f":"IF(AF265=1,AE250*-$F249/$G264*SUM(AF272:AR272),AE250*-$F249/$G264*AF272)","v":0},{"$f":"IF(AG265=1,AF250*-$F249/$G264*SUM(AG272:AS272),AF250*-$F249/$G264*AG272)","v":0},{"$f":"IF(AH265=1,AG250*-$F249/$G264*SUM(AH272:AT272),AG250*-$F249/$G264*AH272)","v":0},{"$f":"IF(AI265=1,AH250*-$F249/$G264*SUM(AI272:AU272),AH250*-$F249/$G264*AI272)","v":0},{"$f":"IF(AJ265=1,AI250*-$F249/$G264*SUM(AJ272:AV272),AI250*-$F249/$G264*AJ272)","v":0},{"$f":"SUM(Y248:AJ248)","v":0},{"$f":"IF(AL265=1,AJ250*-$F249/$G264*SUM(AL272:AW272),AJ250*-$F249/$G264*AL272)","v":0},{"$f":"IF(AM265=1,AL250*-$F249/$G264*SUM(AM272:AZ272),AL250*-$F249/$G264*AM272)","v":0},{"$f":"IF(AN265=1,AM250*-$F249/$G264*SUM(AN272:BA272),AM250*-$F249/$G264*AN272)","v":0},{"$f":"IF(AO265=1,AN250*-$F249/$G264*SUM(AO272:BB272),AN250*-$F249/$G264*AO272)","v":0},{"$f":"IF(AP265=1,AO250*-$F249/$G264*SUM(AP272:BC272),AO250*-$F249/$G264*AP272)","v":0},{"$f":"IF(AQ265=1,AP250*-$F249/$G264*SUM(AQ272:BD272),AP250*-$F249/$G264*AQ272)","v":0},{"$f":"IF(AR265=1,AQ250*-$F249/$G264*SUM(AR272:BE272),AQ250*-$F249/$G264*AR272)","v":0},{"$f":"IF(AS265=1,AR250*-$F249/$G264*SUM(AS272:BF272),AR250*-$F249/$G264*AS272)","v":0},{"$f":"IF(AT265=1,AS250*-$F249/$G264*SUM(AT272:BG272),AS250*-$F249/$G264*AT272)","v":0},{"$f":"IF(AU265=1,AT250*-$F249/$G264*SUM(AU272:BH272),AT250*-$F249/$G264*AU272)","v":0},{"$f":"IF(AV265=1,AU250*-$F249/$G264*SUM(AV272:BI272),AU250*-$F249/$G264*AV272)","v":0},{"$f":"IF(AW265=1,AV250*-$F249/$G264*SUM(AW272:BJ272),AV250*-$F249/$G264*AW272)","v":0},{"$f":"SUM(AL248:AW248)","v":0},{"$f":"IF(AY265=1,AW250*-$F249/$G264*SUM(AY272:BJ272),AW250*-$F249/$G264*AY272)","v":0},{"$f":"IF(AZ265=1,AY250*-$F249/$G264*SUM(AZ272:BM272),AY250*-$F249/$G264*AZ272)","v":0},{"$f":"IF(BA265=1,AZ250*-$F249/$G264*SUM(BA272:BN272),AZ250*-$F249/$G264*BA272)","v":0},{"$f":"IF(BB265=1,BA250*-$F249/$G264*SUM(BB272:BO272),BA250*-$F249/$G264*BB272)","v":0},{"$f":"IF(BC265=1,BB250*-$F249/$G264*SUM(BC272:BP272),BB250*-$F249/$G264*BC272)","v":0},{"$f":"IF(BD265=1,BC250*-$F249/$G264*SUM(BD272:BQ272),BC250*-$F249/$G264*BD272)","v":0},{"$f":"IF(BE265=1,BD250*-$F249/$G264*SUM(BE272:BR272),BD250*-$F249/$G264*BE272)","v":0},{"$f":"IF(BF265=1,BE250*-$F249/$G264*SUM(BF272:BS272),BE250*-$F249/$G264*BF272)","v":0},{"$f":"IF(BG265=1,BF250*-$F249/$G264*SUM(BG272:BT272),BF250*-$F249/$G264*BG272)","v":0},{"$f":"IF(BH265=1,BG250*-$F249/$G264*SUM(BH272:BU272),BG250*-$F249/$G264*BH272)","v":0},{"$f":"IF(BI265=1,BH250*-$F249/$G264*SUM(BI272:BV272),BH250*-$F249/$G264*BI272)","v":0},{"$f":"IF(BJ265=1,BI250*-$F249/$G264*SUM(BJ272:BW272),BI250*-$F249/$G264*BJ272)","v":0},{"$f":"SUM(AY248:BJ248)","v":0},{"$f":"IF(BL265=1,BJ250*-$F249/$G264*SUM(BL272:BW272),BJ250*-$F249/$G264*BL272)","v":0},{"$f":"IF(BM265=1,BL250*-$F249/$G264*SUM(BM272:BZ272),BL250*-$F249/$G264*BM272)","v":0},{"$f":"IF(BN265=1,BM250*-$F249/$G264*SUM(BN272:CA272),BM250*-$F249/$G264*BN272)","v":0},{"$f":"IF(BO265=1,BN250*-$F249/$G264*SUM(BO272:CB272),BN250*-$F249/$G264*BO272)","v":0},{"$f":"IF(BP265=1,BO250*-$F249/$G264*SUM(BP272:CC272),BO250*-$F249/$G264*BP272)","v":0},{"$f":"IF(BQ265=1,BP250*-$F249/$G264*SUM(BQ272:CD272),BP250*-$F249/$G264*BQ272)","v":0},{"$f":"IF(BR265=1,BQ250*-$F249/$G264*SUM(BR272:CE272),BQ250*-$F249/$G264*BR272)","v":0},{"$f":"IF(BS265=1,BR250*-$F249/$G264*SUM(BS272:CF272),BR250*-$F249/$G264*BS272)","v":0},{"$f":"IF(BT265=1,BS250*-$F249/$G264*SUM(BT272:CG272),BS250*-$F249/$G264*BT272)","v":0},{"$f":"IF(BU265=1,BT250*-$F249/$G264*SUM(BU272:CH272),BT250*-$F249/$G264*BU272)","v":0},{"$f":"IF(BV265=1,BU250*-$F249/$G264*SUM(BV272:CI272),BU250*-$F249/$G264*BV272)","v":0},{"$f":"IF(BW265=1,BV250*-$F249/$G264*SUM(BW272:CJ272),BV250*-$F249/$G264*BW272)","v":0},{"$f":"SUM(BL248:BW248)","v":0},{"$f":"IF(BY265=1,BW250*-$F249/$G264*SUM(BY272:CJ272),BW250*-$F249/$G264*BY272)","v":0},{"$f":"IF(BZ265=1,BY250*-$F249/$G264*SUM(BZ272:CM272),BY250*-$F249/$G264*BZ272)","v":0},{"$f":"IF(CA265=1,BZ250*-$F249/$G264*SUM(CA272:CN272),BZ250*-$F249/$G264*CA272)","v":0},{"$f":"IF(CB265=1,CA250*-$F249/$G264*SUM(CB272:CO272),CA250*-$F249/$G264*CB272)","v":0},{"$f":"IF(CC265=1,CB250*-$F249/$G264*SUM(CC272:CP272),CB250*-$F249/$G264*CC272)","v":0},{"$f":"IF(CD265=1,CC250*-$F249/$G264*SUM(CD272:CQ272),CC250*-$F249/$G264*CD272)","v":0},{"$f":"IF(CE265=1,CD250*-$F249/$G264*SUM(CE272:CR272),CD250*-$F249/$G264*CE272)","v":0},{"$f":"IF(CF265=1,CE250*-$F249/$G264*SUM(CF272:CS272),CE250*-$F249/$G264*CF272)","v":0},{"$f":"IF(CG265=1,CF250*-$F249/$G264*SUM(CG272:CT272),CF250*-$F249/$G264*CG272)","v":0},{"$f":"IF(CH265=1,CG250*-$F249/$G264*SUM(CH272:CU272),CG250*-$F249/$G264*CH272)","v":0},{"$f":"IF(CI265=1,CH250*-$F249/$G264*SUM(CI272:CV272),CH250*-$F249/$G264*CI272)","v":0},{"$f":"IF(CJ265=1,CI250*-$F249/$G264*SUM(CJ272:CW272),CI250*-$F249/$G264*CJ272)","v":0},{"$f":"SUM(BY248:CJ248)","v":0},{"$f":"IF(CL265=1,CJ250*-$F249/$G264*SUM(CL272:CW272),CJ250*-$F249/$G264*CL272)","v":0},{"$f":"IF(CM265=1,CL250*-$F249/$G264*SUM(CM272:CZ272),CL250*-$F249/$G264*CM272)","v":0},{"$f":"IF(CN265=1,CM250*-$F249/$G264*SUM(CN272:DA272),CM250*-$F249/$G264*CN272)","v":0},{"$f":"IF(CO265=1,CN250*-$F249/$G264*SUM(CO272:DB272),CN250*-$F249/$G264*CO272)","v":0},{"$f":"IF(CP265=1,CO250*-$F249/$G264*SUM(CP272:DC272),CO250*-$F249/$G264*CP272)","v":0},{"$f":"IF(CQ265=1,CP250*-$F249/$G264*SUM(CQ272:DD272),CP250*-$F249/$G264*CQ272)","v":0},{"$f":"IF(CR265=1,CQ250*-$F249/$G264*SUM(CR272:DE272),CQ250*-$F249/$G264*CR272)","v":0},{"$f":"IF(CS265=1,CR250*-$F249/$G264*SUM(CS272:DF272),CR250*-$F249/$G264*CS272)","v":0},{"$f":"IF(CT265=1,CS250*-$F249/$G264*SUM(CT272:DG272),CS250*-$F249/$G264*CT272)","v":0},{"$f":"IF(CU265=1,CT250*-$F249/$G264*SUM(CU272:DH272),CT250*-$F249/$G264*CU272)","v":0},{"$f":"IF(CV265=1,CU250*-$F249/$G264*SUM(CV272:DI272),CU250*-$F249/$G264*CV272)","v":0},{"$f":"IF(CW265=1,CV250*-$F249/$G264*SUM(CW272:DJ272),CV250*-$F249/$G264*CW272)","v":0},{"$f":"SUM(CL248:CW248)","v":0},{"$f":"IF(CY265=1,CW250*-$F249/$G264*SUM(CY272:DJ272),CW250*-$F249/$G264*CY272)","v":0},{"$f":"IF(CZ265=1,CY250*-$F249/$G264*SUM(CZ272:DM272),CY250*-$F249/$G264*CZ272)","v":0},{"$f":"IF(DA265=1,CZ250*-$F249/$G264*SUM(DA272:DN272),CZ250*-$F249/$G264*DA272)","v":0},{"$f":"IF(DB265=1,DA250*-$F249/$G264*SUM(DB272:DO272),DA250*-$F249/$G264*DB272)","v":0},{"$f":"IF(DC265=1,DB250*-$F249/$G264*SUM(DC272:DP272),DB250*-$F249/$G264*DC272)","v":0},{"$f":"IF(DD265=1,DC250*-$F249/$G264*SUM(DD272:DQ272),DC250*-$F249/$G264*DD272)","v":0},{"$f":"IF(DE265=1,DD250*-$F249/$G264*SUM(DE272:DR272),DD250*-$F249/$G264*DE272)","v":0},{"$f":"IF(DF265=1,DE250*-$F249/$G264*SUM(DF272:DS272),DE250*-$F249/$G264*DF272)","v":0},{"$f":"IF(DG265=1,DF250*-$F249/$G264*SUM(DG272:DT272),DF250*-$F249/$G264*DG272)","v":0},{"$f":"IF(DH265=1,DG250*-$F249/$G264*SUM(DH272:DU272),DG250*-$F249/$G264*DH272)","v":0},{"$f":"IF(DI265=1,DH250*-$F249/$G264*SUM(DI272:DU272),DH250*-$F249/$G264*DI272)","v":0},{"$f":"IF(DJ265=1,DI250*-$F249/$G264*SUM(DJ272:DU272),DI250*-$F249/$G264*DJ272)","v":0},{"$f":"SUM(CY248:DJ248)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":248}]
[1,{"$f":"\"D\"&C246","v":"D9"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y264=1,$J246,IF(Y265=1,-X250,IF(Y274<>0,IF($J249=\"Serielån\",$J246/$F265*-Y269*Y272,(Y274-Y247)*Y269),0)))","v":0},{"$f":"IF(Z264=1,$J246,IF(Z265=1,-Y250,IF(Z274<>0,IF($J249=\"Serielån\",$J246/$F265*-Z269*Z272,(Z274-Z247)*Z269),0)))","v":0},{"$f":"IF(AA264=1,$J246,IF(AA265=1,-Z250,IF(AA274<>0,IF($J249=\"Serielån\",$J246/$F265*-AA269*AA272,(AA274-AA247)*AA269),0)))","v":0},{"$f":"IF(AB264=1,$J246,IF(AB265=1,-AA250,IF(AB274<>0,IF($J249=\"Serielån\",$J246/$F265*-AB269*AB272,(AB274-AB247)*AB269),0)))","v":0},{"$f":"IF(AC264=1,$J246,IF(AC265=1,-AB250,IF(AC274<>0,IF($J249=\"Serielån\",$J246/$F265*-AC269*AC272,(AC274-AC247)*AC269),0)))","v":0},{"$f":"IF(AD264=1,$J246,IF(AD265=1,-AC250,IF(AD274<>0,IF($J249=\"Serielån\",$J246/$F265*-AD269*AD272,(AD274-AD247)*AD269),0)))","v":0},{"$f":"IF(AE264=1,$J246,IF(AE265=1,-AD250,IF(AE274<>0,IF($J249=\"Serielån\",$J246/$F265*-AE269*AE272,(AE274-AE247)*AE269),0)))","v":0},{"$f":"IF(AF264=1,$J246,IF(AF265=1,-AE250,IF(AF274<>0,IF($J249=\"Serielån\",$J246/$F265*-AF269*AF272,(AF274-AF247)*AF269),0)))","v":0},{"$f":"IF(AG264=1,$J246,IF(AG265=1,-AF250,IF(AG274<>0,IF($J249=\"Serielån\",$J246/$F265*-AG269*AG272,(AG274-AG247)*AG269),0)))","v":0},{"$f":"IF(AH264=1,$J246,IF(AH265=1,-AG250,IF(AH274<>0,IF($J249=\"Serielån\",$J246/$F265*-AH269*AH272,(AH274-AH247)*AH269),0)))","v":0},{"$f":"IF(AI264=1,$J246,IF(AI265=1,-AH250,IF(AI274<>0,IF($J249=\"Serielån\",$J246/$F265*-AI269*AI272,(AI274-AI247)*AI269),0)))","v":0},{"$f":"IF(AJ264=1,$J246,IF(AJ265=1,-AI250,IF(AJ274<>0,IF($J249=\"Serielån\",$J246/$F265*-AJ269*AJ272,(AJ274-AJ247)*AJ269),0)))","v":0},{"$f":"SUM(Y249:AJ249)","v":0},{"$f":"IF(AL264=1,$J246,IF(AL265=1,-AJ250,IF(AL274<>0,IF($J249=\"Serielån\",$J246/$F265*-AL269*AL272,(AL274-AL247)*AL269),0)))","v":0},{"$f":"IF(AM264=1,$J246,IF(AM265=1,-AL250,IF(AM274<>0,IF($J249=\"Serielån\",$J246/$F265*-AM269*AM272,(AM274-AM247)*AM269),0)))","v":0},{"$f":"IF(AN264=1,$J246,IF(AN265=1,-AM250,IF(AN274<>0,IF($J249=\"Serielån\",$J246/$F265*-AN269*AN272,(AN274-AN247)*AN269),0)))","v":0},{"$f":"IF(AO264=1,$J246,IF(AO265=1,-AN250,IF(AO274<>0,IF($J249=\"Serielån\",$J246/$F265*-AO269*AO272,(AO274-AO247)*AO269),0)))","v":0},{"$f":"IF(AP264=1,$J246,IF(AP265=1,-AO250,IF(AP274<>0,IF($J249=\"Serielån\",$J246/$F265*-AP269*AP272,(AP274-AP247)*AP269),0)))","v":0},{"$f":"IF(AQ264=1,$J246,IF(AQ265=1,-AP250,IF(AQ274<>0,IF($J249=\"Serielån\",$J246/$F265*-AQ269*AQ272,(AQ274-AQ247)*AQ269),0)))","v":0},{"$f":"IF(AR264=1,$J246,IF(AR265=1,-AQ250,IF(AR274<>0,IF($J249=\"Serielån\",$J246/$F265*-AR269*AR272,(AR274-AR247)*AR269),0)))","v":0},{"$f":"IF(AS264=1,$J246,IF(AS265=1,-AR250,IF(AS274<>0,IF($J249=\"Serielån\",$J246/$F265*-AS269*AS272,(AS274-AS247)*AS269),0)))","v":0},{"$f":"IF(AT264=1,$J246,IF(AT265=1,-AS250,IF(AT274<>0,IF($J249=\"Serielån\",$J246/$F265*-AT269*AT272,(AT274-AT247)*AT269),0)))","v":0},{"$f":"IF(AU264=1,$J246,IF(AU265=1,-AT250,IF(AU274<>0,IF($J249=\"Serielån\",$J246/$F265*-AU269*AU272,(AU274-AU247)*AU269),0)))","v":0},{"$f":"IF(AV264=1,$J246,IF(AV265=1,-AU250,IF(AV274<>0,IF($J249=\"Serielån\",$J246/$F265*-AV269*AV272,(AV274-AV247)*AV269),0)))","v":0},{"$f":"IF(AW264=1,$J246,IF(AW265=1,-AV250,IF(AW274<>0,IF($J249=\"Serielån\",$J246/$F265*-AW269*AW272,(AW274-AW247)*AW269),0)))","v":0},{"$f":"SUM(AL249:AW249)","v":0},{"$f":"IF(AY264=1,$J246,IF(AY265=1,-AW250,IF(AY274<>0,IF($J249=\"Serielån\",$J246/$F265*-AY269*AY272,(AY274-AY247)*AY269),0)))","v":0},{"$f":"IF(AZ264=1,$J246,IF(AZ265=1,-AY250,IF(AZ274<>0,IF($J249=\"Serielån\",$J246/$F265*-AZ269*AZ272,(AZ274-AZ247)*AZ269),0)))","v":0},{"$f":"IF(BA264=1,$J246,IF(BA265=1,-AZ250,IF(BA274<>0,IF($J249=\"Serielån\",$J246/$F265*-BA269*BA272,(BA274-BA247)*BA269),0)))","v":0},{"$f":"IF(BB264=1,$J246,IF(BB265=1,-BA250,IF(BB274<>0,IF($J249=\"Serielån\",$J246/$F265*-BB269*BB272,(BB274-BB247)*BB269),0)))","v":0},{"$f":"IF(BC264=1,$J246,IF(BC265=1,-BB250,IF(BC274<>0,IF($J249=\"Serielån\",$J246/$F265*-BC269*BC272,(BC274-BC247)*BC269),0)))","v":0},{"$f":"IF(BD264=1,$J246,IF(BD265=1,-BC250,IF(BD274<>0,IF($J249=\"Serielån\",$J246/$F265*-BD269*BD272,(BD274-BD247)*BD269),0)))","v":0},{"$f":"IF(BE264=1,$J246,IF(BE265=1,-BD250,IF(BE274<>0,IF($J249=\"Serielån\",$J246/$F265*-BE269*BE272,(BE274-BE247)*BE269),0)))","v":0},{"$f":"IF(BF264=1,$J246,IF(BF265=1,-BE250,IF(BF274<>0,IF($J249=\"Serielån\",$J246/$F265*-BF269*BF272,(BF274-BF247)*BF269),0)))","v":0},{"$f":"IF(BG264=1,$J246,IF(BG265=1,-BF250,IF(BG274<>0,IF($J249=\"Serielån\",$J246/$F265*-BG269*BG272,(BG274-BG247)*BG269),0)))","v":0},{"$f":"IF(BH264=1,$J246,IF(BH265=1,-BG250,IF(BH274<>0,IF($J249=\"Serielån\",$J246/$F265*-BH269*BH272,(BH274-BH247)*BH269),0)))","v":0},{"$f":"IF(BI264=1,$J246,IF(BI265=1,-BH250,IF(BI274<>0,IF($J249=\"Serielån\",$J246/$F265*-BI269*BI272,(BI274-BI247)*BI269),0)))","v":0},{"$f":"IF(BJ264=1,$J246,IF(BJ265=1,-BI250,IF(BJ274<>0,IF($J249=\"Serielån\",$J246/$F265*-BJ269*BJ272,(BJ274-BJ247)*BJ269),0)))","v":0},{"$f":"SUM(AY249:BJ249)","v":0},{"$f":"IF(BL264=1,$J246,IF(BL265=1,-BJ250,IF(BL274<>0,IF($J249=\"Serielån\",$J246/$F265*-BL269*BL272,(BL274-BL247)*BL269),0)))","v":0},{"$f":"IF(BM264=1,$J246,IF(BM265=1,-BL250,IF(BM274<>0,IF($J249=\"Serielån\",$J246/$F265*-BM269*BM272,(BM274-BM247)*BM269),0)))","v":0},{"$f":"IF(BN264=1,$J246,IF(BN265=1,-BM250,IF(BN274<>0,IF($J249=\"Serielån\",$J246/$F265*-BN269*BN272,(BN274-BN247)*BN269),0)))","v":0},{"$f":"IF(BO264=1,$J246,IF(BO265=1,-BN250,IF(BO274<>0,IF($J249=\"Serielån\",$J246/$F265*-BO269*BO272,(BO274-BO247)*BO269),0)))","v":0},{"$f":"IF(BP264=1,$J246,IF(BP265=1,-BO250,IF(BP274<>0,IF($J249=\"Serielån\",$J246/$F265*-BP269*BP272,(BP274-BP247)*BP269),0)))","v":0},{"$f":"IF(BQ264=1,$J246,IF(BQ265=1,-BP250,IF(BQ274<>0,IF($J249=\"Serielån\",$J246/$F265*-BQ269*BQ272,(BQ274-BQ247)*BQ269),0)))","v":0},{"$f":"IF(BR264=1,$J246,IF(BR265=1,-BQ250,IF(BR274<>0,IF($J249=\"Serielån\",$J246/$F265*-BR269*BR272,(BR274-BR247)*BR269),0)))","v":0},{"$f":"IF(BS264=1,$J246,IF(BS265=1,-BR250,IF(BS274<>0,IF($J249=\"Serielån\",$J246/$F265*-BS269*BS272,(BS274-BS247)*BS269),0)))","v":0},{"$f":"IF(BT264=1,$J246,IF(BT265=1,-BS250,IF(BT274<>0,IF($J249=\"Serielån\",$J246/$F265*-BT269*BT272,(BT274-BT247)*BT269),0)))","v":0},{"$f":"IF(BU264=1,$J246,IF(BU265=1,-BT250,IF(BU274<>0,IF($J249=\"Serielån\",$J246/$F265*-BU269*BU272,(BU274-BU247)*BU269),0)))","v":0},{"$f":"IF(BV264=1,$J246,IF(BV265=1,-BU250,IF(BV274<>0,IF($J249=\"Serielån\",$J246/$F265*-BV269*BV272,(BV274-BV247)*BV269),0)))","v":0},{"$f":"IF(BW264=1,$J246,IF(BW265=1,-BV250,IF(BW274<>0,IF($J249=\"Serielån\",$J246/$F265*-BW269*BW272,(BW274-BW247)*BW269),0)))","v":0},{"$f":"SUM(BL249:BW249)","v":0},{"$f":"IF(BY264=1,$J246,IF(BY265=1,-BW250,IF(BY274<>0,IF($J249=\"Serielån\",$J246/$F265*-BY269*BY272,(BY274-BY247)*BY269),0)))","v":0},{"$f":"IF(BZ264=1,$J246,IF(BZ265=1,-BY250,IF(BZ274<>0,IF($J249=\"Serielån\",$J246/$F265*-BZ269*BZ272,(BZ274-BZ247)*BZ269),0)))","v":0},{"$f":"IF(CA264=1,$J246,IF(CA265=1,-BZ250,IF(CA274<>0,IF($J249=\"Serielån\",$J246/$F265*-CA269*CA272,(CA274-CA247)*CA269),0)))","v":0},{"$f":"IF(CB264=1,$J246,IF(CB265=1,-CA250,IF(CB274<>0,IF($J249=\"Serielån\",$J246/$F265*-CB269*CB272,(CB274-CB247)*CB269),0)))","v":0},{"$f":"IF(CC264=1,$J246,IF(CC265=1,-CB250,IF(CC274<>0,IF($J249=\"Serielån\",$J246/$F265*-CC269*CC272,(CC274-CC247)*CC269),0)))","v":0},{"$f":"IF(CD264=1,$J246,IF(CD265=1,-CC250,IF(CD274<>0,IF($J249=\"Serielån\",$J246/$F265*-CD269*CD272,(CD274-CD247)*CD269),0)))","v":0},{"$f":"IF(CE264=1,$J246,IF(CE265=1,-CD250,IF(CE274<>0,IF($J249=\"Serielån\",$J246/$F265*-CE269*CE272,(CE274-CE247)*CE269),0)))","v":0},{"$f":"IF(CF264=1,$J246,IF(CF265=1,-CE250,IF(CF274<>0,IF($J249=\"Serielån\",$J246/$F265*-CF269*CF272,(CF274-CF247)*CF269),0)))","v":0},{"$f":"IF(CG264=1,$J246,IF(CG265=1,-CF250,IF(CG274<>0,IF($J249=\"Serielån\",$J246/$F265*-CG269*CG272,(CG274-CG247)*CG269),0)))","v":0},{"$f":"IF(CH264=1,$J246,IF(CH265=1,-CG250,IF(CH274<>0,IF($J249=\"Serielån\",$J246/$F265*-CH269*CH272,(CH274-CH247)*CH269),0)))","v":0},{"$f":"IF(CI264=1,$J246,IF(CI265=1,-CH250,IF(CI274<>0,IF($J249=\"Serielån\",$J246/$F265*-CI269*CI272,(CI274-CI247)*CI269),0)))","v":0},{"$f":"IF(CJ264=1,$J246,IF(CJ265=1,-CI250,IF(CJ274<>0,IF($J249=\"Serielån\",$J246/$F265*-CJ269*CJ272,(CJ274-CJ247)*CJ269),0)))","v":0},{"$f":"SUM(BY249:CJ249)","v":0},{"$f":"IF(CL264=1,$J246,IF(CL265=1,-CJ250,IF(CL274<>0,IF($J249=\"Serielån\",$J246/$F265*-CL269*CL272,(CL274-CL247)*CL269),0)))","v":0},{"$f":"IF(CM264=1,$J246,IF(CM265=1,-CL250,IF(CM274<>0,IF($J249=\"Serielån\",$J246/$F265*-CM269*CM272,(CM274-CM247)*CM269),0)))","v":0},{"$f":"IF(CN264=1,$J246,IF(CN265=1,-CM250,IF(CN274<>0,IF($J249=\"Serielån\",$J246/$F265*-CN269*CN272,(CN274-CN247)*CN269),0)))","v":0},{"$f":"IF(CO264=1,$J246,IF(CO265=1,-CN250,IF(CO274<>0,IF($J249=\"Serielån\",$J246/$F265*-CO269*CO272,(CO274-CO247)*CO269),0)))","v":0},{"$f":"IF(CP264=1,$J246,IF(CP265=1,-CO250,IF(CP274<>0,IF($J249=\"Serielån\",$J246/$F265*-CP269*CP272,(CP274-CP247)*CP269),0)))","v":0},{"$f":"IF(CQ264=1,$J246,IF(CQ265=1,-CP250,IF(CQ274<>0,IF($J249=\"Serielån\",$J246/$F265*-CQ269*CQ272,(CQ274-CQ247)*CQ269),0)))","v":0},{"$f":"IF(CR264=1,$J246,IF(CR265=1,-CQ250,IF(CR274<>0,IF($J249=\"Serielån\",$J246/$F265*-CR269*CR272,(CR274-CR247)*CR269),0)))","v":0},{"$f":"IF(CS264=1,$J246,IF(CS265=1,-CR250,IF(CS274<>0,IF($J249=\"Serielån\",$J246/$F265*-CS269*CS272,(CS274-CS247)*CS269),0)))","v":0},{"$f":"IF(CT264=1,$J246,IF(CT265=1,-CS250,IF(CT274<>0,IF($J249=\"Serielån\",$J246/$F265*-CT269*CT272,(CT274-CT247)*CT269),0)))","v":0},{"$f":"IF(CU264=1,$J246,IF(CU265=1,-CT250,IF(CU274<>0,IF($J249=\"Serielån\",$J246/$F265*-CU269*CU272,(CU274-CU247)*CU269),0)))","v":0},{"$f":"IF(CV264=1,$J246,IF(CV265=1,-CU250,IF(CV274<>0,IF($J249=\"Serielån\",$J246/$F265*-CV269*CV272,(CV274-CV247)*CV269),0)))","v":0},{"$f":"IF(CW264=1,$J246,IF(CW265=1,-CV250,IF(CW274<>0,IF($J249=\"Serielån\",$J246/$F265*-CW269*CW272,(CW274-CW247)*CW269),0)))","v":0},{"$f":"SUM(CL249:CW249)","v":0},{"$f":"IF(CY264=1,$J246,IF(CY265=1,-CW250,IF(CY274<>0,IF($J249=\"Serielån\",$J246/$F265*-CY269*CY272,(CY274-CY247)*CY269),0)))","v":0},{"$f":"IF(CZ264=1,$J246,IF(CZ265=1,-CY250,IF(CZ274<>0,IF($J249=\"Serielån\",$J246/$F265*-CZ269*CZ272,(CZ274-CZ247)*CZ269),0)))","v":0},{"$f":"IF(DA264=1,$J246,IF(DA265=1,-CZ250,IF(DA274<>0,IF($J249=\"Serielån\",$J246/$F265*-DA269*DA272,(DA274-DA247)*DA269),0)))","v":0},{"$f":"IF(DB264=1,$J246,IF(DB265=1,-DA250,IF(DB274<>0,IF($J249=\"Serielån\",$J246/$F265*-DB269*DB272,(DB274-DB247)*DB269),0)))","v":0},{"$f":"IF(DC264=1,$J246,IF(DC265=1,-DB250,IF(DC274<>0,IF($J249=\"Serielån\",$J246/$F265*-DC269*DC272,(DC274-DC247)*DC269),0)))","v":0},{"$f":"IF(DD264=1,$J246,IF(DD265=1,-DC250,IF(DD274<>0,IF($J249=\"Serielån\",$J246/$F265*-DD269*DD272,(DD274-DD247)*DD269),0)))","v":0},{"$f":"IF(DE264=1,$J246,IF(DE265=1,-DD250,IF(DE274<>0,IF($J249=\"Serielån\",$J246/$F265*-DE269*DE272,(DE274-DE247)*DE269),0)))","v":0},{"$f":"IF(DF264=1,$J246,IF(DF265=1,-DE250,IF(DF274<>0,IF($J249=\"Serielån\",$J246/$F265*-DF269*DF272,(DF274-DF247)*DF269),0)))","v":0},{"$f":"IF(DG264=1,$J246,IF(DG265=1,-DF250,IF(DG274<>0,IF($J249=\"Serielån\",$J246/$F265*-DG269*DG272,(DG274-DG247)*DG269),0)))","v":0},{"$f":"IF(DH264=1,$J246,IF(DH265=1,-DG250,IF(DH274<>0,IF($J249=\"Serielån\",$J246/$F265*-DH269*DH272,(DH274-DH247)*DH269),0)))","v":0},{"$f":"IF(DI264=1,$J246,IF(DI265=1,-DH250,IF(DI274<>0,IF($J249=\"Serielån\",$J246/$F265*-DI269*DI272,(DI274-DI247)*DI269),0)))","v":0},{"$f":"IF(DJ264=1,$J246,IF(DJ265=1,-DI250,IF(DJ274<>0,IF($J249=\"Serielån\",$J246/$F265*-DJ269*DJ272,(DJ274-DJ247)*DJ269),0)))","v":0},{"$f":"SUM(CY249:DJ249)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":249}]
[1,{"$f":"\"E\"&C246","v":"E9"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X266=1,J246,0)","v":0},{"$f":"X250+Y249","v":0},{"$f":"Y250+Z249","v":0},{"$f":"Z250+AA249","v":0},{"$f":"AA250+AB249","v":0},{"$f":"AB250+AC249","v":0},{"$f":"AC250+AD249","v":0},{"$f":"AD250+AE249","v":0},{"$f":"AE250+AF249","v":0},{"$f":"AF250+AG249","v":0},{"$f":"AG250+AH249","v":0},{"$f":"AH250+AI249","v":0},{"$f":"AI250+AJ249","v":0},{"$f":"+AJ250","v":0},{"$f":"AJ250+AL249","v":0},{"$f":"AL250+AM249","v":0},{"$f":"AM250+AN249","v":0},{"$f":"AN250+AO249","v":0},{"$f":"AO250+AP249","v":0},{"$f":"AP250+AQ249","v":0},{"$f":"AQ250+AR249","v":0},{"$f":"AR250+AS249","v":0},{"$f":"AS250+AT249","v":0},{"$f":"AT250+AU249","v":0},{"$f":"AU250+AV249","v":0},{"$f":"AV250+AW249","v":0},{"$f":"+AW250","v":0},{"$f":"AW250+AY249","v":0},{"$f":"AY250+AZ249","v":0},{"$f":"AZ250+BA249","v":0},{"$f":"BA250+BB249","v":0},{"$f":"BB250+BC249","v":0},{"$f":"BC250+BD249","v":0},{"$f":"BD250+BE249","v":0},{"$f":"BE250+BF249","v":0},{"$f":"BF250+BG249","v":0},{"$f":"BG250+BH249","v":0},{"$f":"BH250+BI249","v":0},{"$f":"BI250+BJ249","v":0},{"$f":"+BJ250","v":0},{"$f":"BJ250+BL249","v":0},{"$f":"BL250+BM249","v":0},{"$f":"BM250+BN249","v":0},{"$f":"BN250+BO249","v":0},{"$f":"BO250+BP249","v":0},{"$f":"BP250+BQ249","v":0},{"$f":"BQ250+BR249","v":0},{"$f":"BR250+BS249","v":0},{"$f":"BS250+BT249","v":0},{"$f":"BT250+BU249","v":0},{"$f":"BU250+BV249","v":0},{"$f":"BV250+BW249","v":0},{"$f":"+BW250","v":0},{"$f":"BW250+BY249","v":0},{"$f":"BY250+BZ249","v":0},{"$f":"BZ250+CA249","v":0},{"$f":"CA250+CB249","v":0},{"$f":"CB250+CC249","v":0},{"$f":"CC250+CD249","v":0},{"$f":"CD250+CE249","v":0},{"$f":"CE250+CF249","v":0},{"$f":"CF250+CG249","v":0},{"$f":"CG250+CH249","v":0},{"$f":"CH250+CI249","v":0},{"$f":"CI250+CJ249","v":0},{"$f":"+CJ250","v":0},{"$f":"CJ250+CL249","v":0},{"$f":"CL250+CM249","v":0},{"$f":"CM250+CN249","v":0},{"$f":"CN250+CO249","v":0},{"$f":"CO250+CP249","v":0},{"$f":"CP250+CQ249","v":0},{"$f":"CQ250+CR249","v":0},{"$f":"CR250+CS249","v":0},{"$f":"CS250+CT249","v":0},{"$f":"CT250+CU249","v":0},{"$f":"CU250+CV249","v":0},{"$f":"CV250+CW249","v":0},{"$f":"+CW250","v":0},{"$f":"CW250+CY249","v":0},{"$f":"CY250+CZ249","v":0},{"$f":"CZ250+DA249","v":0},{"$f":"DA250+DB249","v":0},{"$f":"DB250+DC249","v":0},{"$f":"DC250+DD249","v":0},{"$f":"DD250+DE249","v":0},{"$f":"DE250+DF249","v":0},{"$f":"DF250+DG249","v":0},{"$f":"DG250+DH249","v":0},{"$f":"DH250+DI249","v":0},{"$f":"DI250+DJ249","v":0},{"$f":"+DJ250","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":250}]
[1,{"$f":"\"G\"&C246","v":"G9"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y248*Y271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL248*AL271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL252:AW252)","v":0},{"$f":"+AY248*AY271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY252:BJ252)","v":0},{"$f":"+BL248*BL271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL252:BW252)","v":0},{"$f":"+BY248*BY271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY252:CJ252)","v":0},{"$f":"+CL248*CL271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL252:CW252)","v":0},{"$f":"+CY248*CY271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY252:DJ252)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":252}]
[1,{"$f":"\"K\"&C246","v":"K9"},{"$f":"\"A\"&F246","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y249*Y271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL249*AL271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL256:AW256)","v":0},{"$f":"+AY249*AY271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY256:BJ256)","v":0},{"$f":"+BL249*BL271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL256:BW256)","v":0},{"$f":"+BY249*BY271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY256:CJ256)","v":0},{"$f":"+CL249*CL271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL256:CW256)","v":0},{"$f":"+CY249*CY271","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY256:DJ256)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":256}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F248","v":0},{"$f":"IF(Z246=\"\",Y263,Z246)","v":0},{"$f":"IF(AA246=\"\",Z263,AA246)","v":0},{"$f":"IF(AB246=\"\",AA263,AB246)","v":0},{"$f":"IF(AC246=\"\",AB263,AC246)","v":0},{"$f":"IF(AD246=\"\",AC263,AD246)","v":0},{"$f":"IF(AE246=\"\",AD263,AE246)","v":0},{"$f":"IF(AF246=\"\",AE263,AF246)","v":0},{"$f":"IF(AG246=\"\",AF263,AG246)","v":0},{"$f":"IF(AH246=\"\",AG263,AH246)","v":0},{"$f":"IF(AI246=\"\",AH263,AI246)","v":0},{"$f":"IF(AJ246=\"\",AI263,AJ246)","v":0},null,{"$f":"IF(AL246=\"\",AJ263,AL246)","v":0},{"$f":"IF(AM246=\"\",AL263,AM246)","v":0},{"$f":"IF(AN246=\"\",AM263,AN246)","v":0},{"$f":"IF(AO246=\"\",AN263,AO246)","v":0},{"$f":"IF(AP246=\"\",AO263,AP246)","v":0},{"$f":"IF(AQ246=\"\",AP263,AQ246)","v":0},{"$f":"IF(AR246=\"\",AQ263,AR246)","v":0},{"$f":"IF(AS246=\"\",AR263,AS246)","v":0},{"$f":"IF(AT246=\"\",AS263,AT246)","v":0},{"$f":"IF(AU246=\"\",AT263,AU246)","v":0},{"$f":"IF(AV246=\"\",AU263,AV246)","v":0},{"$f":"IF(AW246=\"\",AV263,AW246)","v":0},null,{"$f":"IF(AY246=\"\",AW263,AY246)","v":0},{"$f":"IF(AZ246=\"\",AY263,AZ246)","v":0},{"$f":"IF(BA246=\"\",AZ263,BA246)","v":0},{"$f":"IF(BB246=\"\",BA263,BB246)","v":0},{"$f":"IF(BC246=\"\",BB263,BC246)","v":0},{"$f":"IF(BD246=\"\",BC263,BD246)","v":0},{"$f":"IF(BE246=\"\",BD263,BE246)","v":0},{"$f":"IF(BF246=\"\",BE263,BF246)","v":0},{"$f":"IF(BG246=\"\",BF263,BG246)","v":0},{"$f":"IF(BH246=\"\",BG263,BH246)","v":0},{"$f":"IF(BI246=\"\",BH263,BI246)","v":0},{"$f":"IF(BJ246=\"\",BI263,BJ246)","v":0},null,{"$f":"IF(BL246=\"\",BJ263,BL246)","v":0},{"$f":"IF(BM246=\"\",BL263,BM246)","v":0},{"$f":"IF(BN246=\"\",BM263,BN246)","v":0},{"$f":"IF(BO246=\"\",BN263,BO246)","v":0},{"$f":"IF(BP246=\"\",BO263,BP246)","v":0},{"$f":"IF(BQ246=\"\",BP263,BQ246)","v":0},{"$f":"IF(BR246=\"\",BQ263,BR246)","v":0},{"$f":"IF(BS246=\"\",BR263,BS246)","v":0},{"$f":"IF(BT246=\"\",BS263,BT246)","v":0},{"$f":"IF(BU246=\"\",BT263,BU246)","v":0},{"$f":"IF(BV246=\"\",BU263,BV246)","v":0},{"$f":"IF(BW246=\"\",BV263,BW246)","v":0},null,{"$f":"IF(BY246=\"\",BW263,BY246)","v":0},{"$f":"IF(BZ246=\"\",BY263,BZ246)","v":0},{"$f":"IF(CA246=\"\",BZ263,CA246)","v":0},{"$f":"IF(CB246=\"\",CA263,CB246)","v":0},{"$f":"IF(CC246=\"\",CB263,CC246)","v":0},{"$f":"IF(CD246=\"\",CC263,CD246)","v":0},{"$f":"IF(CE246=\"\",CD263,CE246)","v":0},{"$f":"IF(CF246=\"\",CE263,CF246)","v":0},{"$f":"IF(CG246=\"\",CF263,CG246)","v":0},{"$f":"IF(CH246=\"\",CG263,CH246)","v":0},{"$f":"IF(CI246=\"\",CH263,CI246)","v":0},{"$f":"IF(CJ246=\"\",CI263,CJ246)","v":0},null,{"$f":"IF(CL246=\"\",CJ263,CL246)","v":0},{"$f":"IF(CM246=\"\",CL263,CM246)","v":0},{"$f":"IF(CN246=\"\",CM263,CN246)","v":0},{"$f":"IF(CO246=\"\",CN263,CO246)","v":0},{"$f":"IF(CP246=\"\",CO263,CP246)","v":0},{"$f":"IF(CQ246=\"\",CP263,CQ246)","v":0},{"$f":"IF(CR246=\"\",CQ263,CR246)","v":0},{"$f":"IF(CS246=\"\",CR263,CS246)","v":0},{"$f":"IF(CT246=\"\",CS263,CT246)","v":0},{"$f":"IF(CU246=\"\",CT263,CU246)","v":0},{"$f":"IF(CV246=\"\",CU263,CV246)","v":0},{"$f":"IF(CW246=\"\",CV263,CW246)","v":0},null,{"$f":"IF(CY246=\"\",CW263,CY246)","v":0},{"$f":"IF(CZ246=\"\",CY263,CZ246)","v":0},{"$f":"IF(DA246=\"\",CZ263,DA246)","v":0},{"$f":"IF(DB246=\"\",DA263,DB246)","v":0},{"$f":"IF(DC246=\"\",DB263,DC246)","v":0},{"$f":"IF(DD246=\"\",DC263,DD246)","v":0},{"$f":"IF(DE246=\"\",DD263,DE246)","v":0},{"$f":"IF(DF246=\"\",DE263,DF246)","v":0},{"$f":"IF(DG246=\"\",DF263,DG246)","v":0},{"$f":"IF(DH246=\"\",DG263,DH246)","v":0},{"$f":"IF(DI246=\"\",DH263,DI246)","v":0},{"$f":"IF(DJ246=\"\",DI263,DJ246)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":263}]
[2,null,null,null,null,{"$f":"F246","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N266","v":1},{"$f":"O266","v":1},{"$f":"P266","v":1},{"$f":"Q266","v":1},{"$f":"R266","v":1},{"$f":"S266","v":1},{"$f":"T266","v":1},{"$f":"U266","v":1},{"$f":"V266","v":1},{"$f":"W266","v":1},{"$f":"X266","v":1},{"$f":"IF(F250=0,1,0)","v":1},{"$f":"X266+X264-X265","v":1},{"$f":"Y266+Y264-Y265-Y270","v":1},{"$f":"Z266+Z264-Z265-Z270","v":1},{"$f":"AA266+AA264-AA265-AA270","v":1},{"$f":"AB266+AB264-AB265-AB270","v":1},{"$f":"AC266+AC264-AC265-AC270","v":1},{"$f":"AD266+AD264-AD265-AD270","v":1},{"$f":"AE266+AE264-AE265-AE270","v":1},{"$f":"AF266+AF264-AF265-AF270","v":1},{"$f":"AG266+AG264-AG265-AG270","v":1},{"$f":"AH266+AH264-AH265-AH270","v":1},{"$f":"AI266+AI264-AI265-AI270","v":1},{"$f":"AJ266","v":1},{"$f":"AJ266+AJ264-AJ265-AJ270","v":1},{"$f":"AL266+AL264-AL265-AL270","v":1},{"$f":"AM266+AM264-AM265-AM270","v":1},{"$f":"AN266+AN264-AN265-AN270","v":1},{"$f":"AO266+AO264-AO265-AO270","v":1},{"$f":"AP266+AP264-AP265-AP270","v":1},{"$f":"AQ266+AQ264-AQ265-AQ270","v":1},{"$f":"AR266+AR264-AR265-AR270","v":1},{"$f":"AS266+AS264-AS265-AS270","v":1},{"$f":"AT266+AT264-AT265-AT270","v":1},{"$f":"AU266+AU264-AU265-AU270","v":1},{"$f":"AV266+AV264-AV265-AV270","v":1},{"$f":"AW266","v":1},{"$f":"AW266+AW264-AW265-AW270","v":1},{"$f":"AY266+AY264-AY265-AY270","v":1},{"$f":"AZ266+AZ264-AZ265-AZ270","v":1},{"$f":"BA266+BA264-BA265-BA270","v":1},{"$f":"BB266+BB264-BB265-BB270","v":1},{"$f":"BC266+BC264-BC265-BC270","v":1},{"$f":"BD266+BD264-BD265-BD270","v":1},{"$f":"BE266+BE264-BE265-BE270","v":1},{"$f":"BF266+BF264-BF265-BF270","v":1},{"$f":"BG266+BG264-BG265-BG270","v":1},{"$f":"BH266+BH264-BH265-BH270","v":1},{"$f":"BI266+BI264-BI265-BI270","v":1},{"$f":"BJ266","v":1},{"$f":"BJ266+BJ264-BJ265-BJ270","v":1},{"$f":"BL266+BL264-BL265-BL270","v":1},{"$f":"BM266+BM264-BM265-BM270","v":1},{"$f":"BN266+BN264-BN265-BN270","v":1},{"$f":"BO266+BO264-BO265-BO270","v":1},{"$f":"BP266+BP264-BP265-BP270","v":1},{"$f":"BQ266+BQ264-BQ265-BQ270","v":1},{"$f":"BR266+BR264-BR265-BR270","v":1},{"$f":"BS266+BS264-BS265-BS270","v":1},{"$f":"BT266+BT264-BT265-BT270","v":1},{"$f":"BU266+BU264-BU265-BU270","v":1},{"$f":"BV266+BV264-BV265-BV270","v":1},{"$f":"BW266","v":1},{"$f":"BW266+BW264-BW265-BW270","v":1},{"$f":"BY266+BY264-BY265-BY270","v":1},{"$f":"BZ266+BZ264-BZ265-BZ270","v":1},{"$f":"CA266+CA264-CA265-CA270","v":1},{"$f":"CB266+CB264-CB265-CB270","v":1},{"$f":"CC266+CC264-CC265-CC270","v":1},{"$f":"CD266+CD264-CD265-CD270","v":1},{"$f":"CE266+CE264-CE265-CE270","v":1},{"$f":"CF266+CF264-CF265-CF270","v":1},{"$f":"CG266+CG264-CG265-CG270","v":1},{"$f":"CH266+CH264-CH265-CH270","v":1},{"$f":"CI266+CI264-CI265-CI270","v":1},{"$f":"CJ266","v":1},{"$f":"CJ266+CJ264-CJ265-CJ270","v":1},{"$f":"CL266+CL264-CL265-CL270","v":1},{"$f":"CM266+CM264-CM265-CM270","v":1},{"$f":"CN266+CN264-CN265-CN270","v":1},{"$f":"CO266+CO264-CO265-CO270","v":1},{"$f":"CP266+CP264-CP265-CP270","v":1},{"$f":"CQ266+CQ264-CQ265-CQ270","v":1},{"$f":"CR266+CR264-CR265-CR270","v":1},{"$f":"CS266+CS264-CS265-CS270","v":1},{"$f":"CT266+CT264-CT265-CT270","v":1},{"$f":"CU266+CU264-CU265-CU270","v":1},{"$f":"CV266+CV264-CV265-CV270","v":1},{"$f":"CW266","v":1},{"$f":"CW266+CW264-CW265-CW270","v":1},{"$f":"CY266+CY264-CY265-CY270","v":1},{"$f":"CZ266+CZ264-CZ265-CZ270","v":1},{"$f":"DA266+DA264-DA265-DA270","v":1},{"$f":"DB266+DB264-DB265-DB270","v":1},{"$f":"DC266+DC264-DC265-DC270","v":1},{"$f":"DD266+DD264-DD265-DD270","v":1},{"$f":"DE266+DE264-DE265-DE270","v":1},{"$f":"DF266+DF264-DF265-DF270","v":1},{"$f":"DG266+DG264-DG265-DG270","v":1},{"$f":"DH266+DH264-DH265-DH270","v":1},{"$f":"DI266+DI264-DI265-DI270","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":266}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H246,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":271}]
[{"$f":"A275","v":1},{"$f":"\"B\"&C275","v":"B10"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y294=1,X279*-Y292/$G293*SUM(Y301:AJ301),X279*-Y292/$G293*Y301)","v":0},{"$f":"IF(Z294=1,Y279*-Z292/$G293*SUM(Z301:AL301),Y279*-Z292/$G293*Z301)","v":0},{"$f":"IF(AA294=1,Z279*-AA292/$G293*SUM(AA301:AM301),Z279*-AA292/$G293*AA301)","v":0},{"$f":"IF(AB294=1,AA279*-AB292/$G293*SUM(AB301:AN301),AA279*-AB292/$G293*AB301)","v":0},{"$f":"IF(AC294=1,AB279*-AC292/$G293*SUM(AC301:AO301),AB279*-AC292/$G293*AC301)","v":0},{"$f":"IF(AD294=1,AC279*-AD292/$G293*SUM(AD301:AP301),AC279*-AD292/$G293*AD301)","v":0},{"$f":"IF(AE294=1,AD279*-AE292/$G293*SUM(AE301:AQ301),AD279*-AE292/$G293*AE301)","v":0},{"$f":"IF(AF294=1,AE279*-AF292/$G293*SUM(AF301:AR301),AE279*-AF292/$G293*AF301)","v":0},{"$f":"IF(AG294=1,AF279*-AG292/$G293*SUM(AG301:AS301),AF279*-AG292/$G293*AG301)","v":0},{"$f":"IF(AH294=1,AG279*-AH292/$G293*SUM(AH301:AT301),AG279*-AH292/$G293*AH301)","v":0},{"$f":"IF(AI294=1,AH279*-AI292/$G293*SUM(AI301:AU301),AH279*-AI292/$G293*AI301)","v":0},{"$f":"IF(AJ294=1,AI279*-AJ292/$G293*SUM(AJ301:AV301),AI279*-AJ292/$G293*AJ301)","v":0},{"$f":"SUM(Y276:AJ276)","v":0},{"$f":"IF(AL294=1,AJ279*-AL292/$G293*SUM(AL301:AW301),AJ279*-AL292/$G293*AL301)","v":0},{"$f":"IF(AM294=1,AL279*-AM292/$G293*SUM(AM301:AZ301),AL279*-AM292/$G293*AM301)","v":0},{"$f":"IF(AN294=1,AM279*-AN292/$G293*SUM(AN301:BA301),AM279*-AN292/$G293*AN301)","v":0},{"$f":"IF(AO294=1,AN279*-AO292/$G293*SUM(AO301:BB301),AN279*-AO292/$G293*AO301)","v":0},{"$f":"IF(AP294=1,AO279*-AP292/$G293*SUM(AP301:BC301),AO279*-AP292/$G293*AP301)","v":0},{"$f":"IF(AQ294=1,AP279*-AQ292/$G293*SUM(AQ301:BD301),AP279*-AQ292/$G293*AQ301)","v":0},{"$f":"IF(AR294=1,AQ279*-AR292/$G293*SUM(AR301:BE301),AQ279*-AR292/$G293*AR301)","v":0},{"$f":"IF(AS294=1,AR279*-AS292/$G293*SUM(AS301:BF301),AR279*-AS292/$G293*AS301)","v":0},{"$f":"IF(AT294=1,AS279*-AT292/$G293*SUM(AT301:BG301),AS279*-AT292/$G293*AT301)","v":0},{"$f":"IF(AU294=1,AT279*-AU292/$G293*SUM(AU301:BH301),AT279*-AU292/$G293*AU301)","v":0},{"$f":"IF(AV294=1,AU279*-AV292/$G293*SUM(AV301:BI301),AU279*-AV292/$G293*AV301)","v":0},{"$f":"IF(AW294=1,AV279*-AW292/$G293*SUM(AW301:BJ301),AV279*-AW292/$G293*AW301)","v":0},{"$f":"SUM(AL276:AW276)","v":0},{"$f":"IF(AY294=1,AW279*-AY292/$G293*SUM(AY301:BJ301),AW279*-AY292/$G293*AY301)","v":0},{"$f":"IF(AZ294=1,AY279*-AZ292/$G293*SUM(AZ301:BM301),AY279*-AZ292/$G293*AZ301)","v":0},{"$f":"IF(BA294=1,AZ279*-BA292/$G293*SUM(BA301:BN301),AZ279*-BA292/$G293*BA301)","v":0},{"$f":"IF(BB294=1,BA279*-BB292/$G293*SUM(BB301:BO301),BA279*-BB292/$G293*BB301)","v":0},{"$f":"IF(BC294=1,BB279*-BC292/$G293*SUM(BC301:BP301),BB279*-BC292/$G293*BC301)","v":0},{"$f":"IF(BD294=1,BC279*-BD292/$G293*SUM(BD301:BQ301),BC279*-BD292/$G293*BD301)","v":0},{"$f":"IF(BE294=1,BD279*-BE292/$G293*SUM(BE301:BR301),BD279*-BE292/$G293*BE301)","v":0},{"$f":"IF(BF294=1,BE279*-BF292/$G293*SUM(BF301:BS301),BE279*-BF292/$G293*BF301)","v":0},{"$f":"IF(BG294=1,BF279*-BG292/$G293*SUM(BG301:BT301),BF279*-BG292/$G293*BG301)","v":0},{"$f":"IF(BH294=1,BG279*-BH292/$G293*SUM(BH301:BU301),BG279*-BH292/$G293*BH301)","v":0},{"$f":"IF(BI294=1,BH279*-BI292/$G293*SUM(BI301:BV301),BH279*-BI292/$G293*BI301)","v":0},{"$f":"IF(BJ294=1,BI279*-BJ292/$G293*SUM(BJ301:BW301),BI279*-BJ292/$G293*BJ301)","v":0},{"$f":"SUM(AY276:BJ276)","v":0},{"$f":"IF(BL294=1,BJ279*-BL292/$G293*SUM(BL301:BW301),BJ279*-BL292/$G293*BL301)","v":0},{"$f":"IF(BM294=1,BL279*-BM292/$G293*SUM(BM301:BZ301),BL279*-BM292/$G293*BM301)","v":0},{"$f":"IF(BN294=1,BM279*-BN292/$G293*SUM(BN301:CA301),BM279*-BN292/$G293*BN301)","v":0},{"$f":"IF(BO294=1,BN279*-BO292/$G293*SUM(BO301:CB301),BN279*-BO292/$G293*BO301)","v":0},{"$f":"IF(BP294=1,BO279*-BP292/$G293*SUM(BP301:CC301),BO279*-BP292/$G293*BP301)","v":0},{"$f":"IF(BQ294=1,BP279*-BQ292/$G293*SUM(BQ301:CD301),BP279*-BQ292/$G293*BQ301)","v":0},{"$f":"IF(BR294=1,BQ279*-BR292/$G293*SUM(BR301:CE301),BQ279*-BR292/$G293*BR301)","v":0},{"$f":"IF(BS294=1,BR279*-BS292/$G293*SUM(BS301:CF301),BR279*-BS292/$G293*BS301)","v":0},{"$f":"IF(BT294=1,BS279*-BT292/$G293*SUM(BT301:CG301),BS279*-BT292/$G293*BT301)","v":0},{"$f":"IF(BU294=1,BT279*-BU292/$G293*SUM(BU301:CH301),BT279*-BU292/$G293*BU301)","v":0},{"$f":"IF(BV294=1,BU279*-BV292/$G293*SUM(BV301:CI301),BU279*-BV292/$G293*BV301)","v":0},{"$f":"IF(BW294=1,BV279*-BW292/$G293*SUM(BW301:CJ301),BV279*-BW292/$G293*BW301)","v":0},{"$f":"SUM(BL276:BW276)","v":0},{"$f":"IF(BY294=1,BW279*-BY292/$G293*SUM(BY301:CJ301),BW279*-BY292/$G293*BY301)","v":0},{"$f":"IF(BZ294=1,BY279*-BZ292/$G293*SUM(BZ301:CM301),BY279*-BZ292/$G293*BZ301)","v":0},{"$f":"IF(CA294=1,BZ279*-CA292/$G293*SUM(CA301:CN301),BZ279*-CA292/$G293*CA301)","v":0},{"$f":"IF(CB294=1,CA279*-CB292/$G293*SUM(CB301:CO301),CA279*-CB292/$G293*CB301)","v":0},{"$f":"IF(CC294=1,CB279*-CC292/$G293*SUM(CC301:CP301),CB279*-CC292/$G293*CC301)","v":0},{"$f":"IF(CD294=1,CC279*-CD292/$G293*SUM(CD301:CQ301),CC279*-CD292/$G293*CD301)","v":0},{"$f":"IF(CE294=1,CD279*-CE292/$G293*SUM(CE301:CR301),CD279*-CE292/$G293*CE301)","v":0},{"$f":"IF(CF294=1,CE279*-CF292/$G293*SUM(CF301:CS301),CE279*-CF292/$G293*CF301)","v":0},{"$f":"IF(CG294=1,CF279*-CG292/$G293*SUM(CG301:CT301),CF279*-CG292/$G293*CG301)","v":0},{"$f":"IF(CH294=1,CG279*-CH292/$G293*SUM(CH301:CU301),CG279*-CH292/$G293*CH301)","v":0},{"$f":"IF(CI294=1,CH279*-CI292/$G293*SUM(CI301:CV301),CH279*-CI292/$G293*CI301)","v":0},{"$f":"IF(CJ294=1,CI279*-CJ292/$G293*SUM(CJ301:CW301),CI279*-CJ292/$G293*CJ301)","v":0},{"$f":"SUM(BY276:CJ276)","v":0},{"$f":"IF(CL294=1,CJ279*-CL292/$G293*SUM(CL301:CW301),CJ279*-CL292/$G293*CL301)","v":0},{"$f":"IF(CM294=1,CL279*-CM292/$G293*SUM(CM301:CZ301),CL279*-CM292/$G293*CM301)","v":0},{"$f":"IF(CN294=1,CM279*-CN292/$G293*SUM(CN301:DA301),CM279*-CN292/$G293*CN301)","v":0},{"$f":"IF(CO294=1,CN279*-CO292/$G293*SUM(CO301:DB301),CN279*-CO292/$G293*CO301)","v":0},{"$f":"IF(CP294=1,CO279*-CP292/$G293*SUM(CP301:DC301),CO279*-CP292/$G293*CP301)","v":0},{"$f":"IF(CQ294=1,CP279*-CQ292/$G293*SUM(CQ301:DD301),CP279*-CQ292/$G293*CQ301)","v":0},{"$f":"IF(CR294=1,CQ279*-CR292/$G293*SUM(CR301:DE301),CQ279*-CR292/$G293*CR301)","v":0},{"$f":"IF(CS294=1,CR279*-CS292/$G293*SUM(CS301:DF301),CR279*-CS292/$G293*CS301)","v":0},{"$f":"IF(CT294=1,CS279*-CT292/$G293*SUM(CT301:DG301),CS279*-CT292/$G293*CT301)","v":0},{"$f":"IF(CU294=1,CT279*-CU292/$G293*SUM(CU301:DH301),CT279*-CU292/$G293*CU301)","v":0},{"$f":"IF(CV294=1,CU279*-CV292/$G293*SUM(CV301:DI301),CU279*-CV292/$G293*CV301)","v":0},{"$f":"IF(CW294=1,CV279*-CW292/$G293*SUM(CW301:DJ301),CV279*-CW292/$G293*CW301)","v":0},{"$f":"SUM(CL276:CW276)","v":0},{"$f":"IF(CY294=1,CW279*-CY292/$G293*SUM(CY301:DJ301),CW279*-CY292/$G293*CY301)","v":0},{"$f":"IF(CZ294=1,CY279*-CZ292/$G293*SUM(CZ301:DM301),CY279*-CZ292/$G293*CZ301)","v":0},{"$f":"IF(DA294=1,CZ279*-DA292/$G293*SUM(DA301:DN301),CZ279*-DA292/$G293*DA301)","v":0},{"$f":"IF(DB294=1,DA279*-DB292/$G293*SUM(DB301:DO301),DA279*-DB292/$G293*DB301)","v":0},{"$f":"IF(DC294=1,DB279*-DC292/$G293*SUM(DC301:DP301),DB279*-DC292/$G293*DC301)","v":0},{"$f":"IF(DD294=1,DC279*-DD292/$G293*SUM(DD301:DQ301),DC279*-DD292/$G293*DD301)","v":0},{"$f":"IF(DE294=1,DD279*-DE292/$G293*SUM(DE301:DR301),DD279*-DE292/$G293*DE301)","v":0},{"$f":"IF(DF294=1,DE279*-DF292/$G293*SUM(DF301:DS301),DE279*-DF292/$G293*DF301)","v":0},{"$f":"IF(DG294=1,DF279*-DG292/$G293*SUM(DG301:DT301),DF279*-DG292/$G293*DG301)","v":0},{"$f":"IF(DH294=1,DG279*-DH292/$G293*SUM(DH301:DU301),DG279*-DH292/$G293*DH301)","v":0},{"$f":"IF(DI294=1,DH279*-DI292/$G293*SUM(DI301:DU301),DH279*-DI292/$G293*DI301)","v":0},{"$f":"IF(DJ294=1,DI279*-DJ292/$G293*SUM(DJ301:DU301),DI279*-DJ292/$G293*DJ301)","v":0},{"$f":"SUM(CY276:DJ276)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":276}]
[1,{"$f":"\"G\"&C275","v":"G10"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y277*Y300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL277*AL300","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL281:AW281)","v":0},{"$f":"+AY277*AY300","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY281:BJ281)","v":0},{"$f":"+BL277*BL300","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL281:BW281)","v":0},{"$f":"+BY277*BY300","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY281:CJ281)","v":0},{"$f":"+CL277*CL300","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL281:CW281)","v":0},{"$f":"+CY277*CY300","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY281:DJ281)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":281}]
[1,{"$f":"\"I\"&C275","v":"I10"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X286-(AJ279*AJ300-SUM(Y285:AJ285))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK286-(AW279*AW300-SUM(AL285:AW285))","v":0},{"$f":"SUM(AL283:AW283)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX286-(BJ279*BJ300-SUM(AY285:BJ285))","v":0},{"$f":"SUM(AY283:BJ283)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK286-(BW279*BW300-SUM(BL285:BW285))","v":0},{"$f":"SUM(BL283:BW283)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX286-(CJ279*CJ300-SUM(BY285:CJ285))","v":0},{"$f":"SUM(BY283:CJ283)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK286-(CW279*CW300-SUM(CL285:CW285))","v":0},{"$f":"SUM(CL283:CW283)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX286-(DJ279*DJ300-SUM(CY285:DJ285))","v":0},{"$f":"SUM(CY283:DJ283)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":283}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":291}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X296+Y301,0)","v":0},{"$f":"ROUNDUP(Y296+Z301,0)","v":0},{"$f":"ROUNDUP(Z296+AA301,0)","v":1},{"$f":"ROUNDUP(AA296+AB301,0)","v":1},{"$f":"ROUNDUP(AB296+AC301,0)","v":1},{"$f":"ROUNDUP(AC296+AD301,0)","v":2},{"$f":"ROUNDUP(AD296+AE301,0)","v":2},{"$f":"ROUNDUP(AE296+AF301,0)","v":2},{"$f":"ROUNDUP(AF296+AG301,0)","v":3},{"$f":"ROUNDUP(AG296+AH301,0)","v":3},{"$f":"ROUNDUP(AH296+AI301,0)","v":3},{"$f":"ROUNDUP(AI296+AJ301,0)","v":4},null,{"$f":"ROUNDUP(AJ296+AL301,0)","v":4},{"$f":"ROUNDUP(AL296+AM301,0)","v":4},{"$f":"ROUNDUP(AM296+AN301,0)","v":5},{"$f":"ROUNDUP(AN296+AO301,0)","v":5},{"$f":"ROUNDUP(AO296+AP301,0)","v":5},{"$f":"ROUNDUP(AP296+AQ301,0)","v":6},{"$f":"ROUNDUP(AQ296+AR301,0)","v":6},{"$f":"ROUNDUP(AR296+AS301,0)","v":6},{"$f":"ROUNDUP(AS296+AT301,0)","v":7},{"$f":"ROUNDUP(AT296+AU301,0)","v":7},{"$f":"ROUNDUP(AU296+AV301,0)","v":7},{"$f":"ROUNDUP(AV296+AW301,0)","v":8},null,{"$f":"ROUNDUP(AW296+AY301,0)","v":8},{"$f":"ROUNDUP(AY296+AZ301,0)","v":8},{"$f":"ROUNDUP(AZ296+BA301,0)","v":9},{"$f":"ROUNDUP(BA296+BB301,0)","v":9},{"$f":"ROUNDUP(BB296+BC301,0)","v":9},{"$f":"ROUNDUP(BC296+BD301,0)","v":10},{"$f":"ROUNDUP(BD296+BE301,0)","v":10},{"$f":"ROUNDUP(BE296+BF301,0)","v":10},{"$f":"ROUNDUP(BF296+BG301,0)","v":11},{"$f":"ROUNDUP(BG296+BH301,0)","v":11},{"$f":"ROUNDUP(BH296+BI301,0)","v":11},{"$f":"ROUNDUP(BI296+BJ301,0)","v":12},null,{"$f":"ROUNDUP(BJ296+BL301,0)","v":12},{"$f":"ROUNDUP(BL296+BM301,0)","v":12},{"$f":"ROUNDUP(BM296+BN301,0)","v":13},{"$f":"ROUNDUP(BN296+BO301,0)","v":13},{"$f":"ROUNDUP(BO296+BP301,0)","v":13},{"$f":"ROUNDUP(BP296+BQ301,0)","v":14},{"$f":"ROUNDUP(BQ296+BR301,0)","v":14},{"$f":"ROUNDUP(BR296+BS301,0)","v":14},{"$f":"ROUNDUP(BS296+BT301,0)","v":15},{"$f":"ROUNDUP(BT296+BU301,0)","v":15},{"$f":"ROUNDUP(BU296+BV301,0)","v":15},{"$f":"ROUNDUP(BV296+BW301,0)","v":16},null,{"$f":"ROUNDUP(BW296+BY301,0)","v":16},{"$f":"ROUNDUP(BY296+BZ301,0)","v":16},{"$f":"ROUNDUP(BZ296+CA301,0)","v":17},{"$f":"ROUNDUP(CA296+CB301,0)","v":17},{"$f":"ROUNDUP(CB296+CC301,0)","v":17},{"$f":"ROUNDUP(CC296+CD301,0)","v":18},{"$f":"ROUNDUP(CD296+CE301,0)","v":18},{"$f":"ROUNDUP(CE296+CF301,0)","v":18},{"$f":"ROUNDUP(CF296+CG301,0)","v":19},{"$f":"ROUNDUP(CG296+CH301,0)","v":19},{"$f":"ROUNDUP(CH296+CI301,0)","v":19},{"$f":"ROUNDUP(CI296+CJ301,0)","v":20},null,{"$f":"ROUNDUP(CJ296+CL301,0)","v":20},{"$f":"ROUNDUP(CL296+CM301,0)","v":20},{"$f":"ROUNDUP(CM296+CN301,0)","v":21},{"$f":"ROUNDUP(CN296+CO301,0)","v":21},{"$f":"ROUNDUP(CO296+CP301,0)","v":21},{"$f":"ROUNDUP(CP296+CQ301,0)","v":22},{"$f":"ROUNDUP(CQ296+CR301,0)","v":22},{"$f":"ROUNDUP(CR296+CS301,0)","v":22},{"$f":"ROUNDUP(CS296+CT301,0)","v":23},{"$f":"ROUNDUP(CT296+CU301,0)","v":23},{"$f":"ROUNDUP(CU296+CV301,0)","v":23},{"$f":"ROUNDUP(CV296+CW301,0)","v":24},null,{"$f":"ROUNDUP(CW296+CY301,0)","v":24},{"$f":"ROUNDUP(CY296+CZ301,0)","v":24},{"$f":"ROUNDUP(CZ296+DA301,0)","v":25},{"$f":"ROUNDUP(DA296+DB301,0)","v":25},{"$f":"ROUNDUP(DB296+DC301,0)","v":25},{"$f":"ROUNDUP(DC296+DD301,0)","v":26},{"$f":"ROUNDUP(DD296+DE301,0)","v":26},{"$f":"ROUNDUP(DE296+DF301,0)","v":26},{"$f":"ROUNDUP(DF296+DG301,0)","v":27},{"$f":"ROUNDUP(DG296+DH301,0)","v":27},{"$f":"ROUNDUP(DH296+DI301,0)","v":27},{"$f":"ROUNDUP(DI296+DJ301,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":296}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H275,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":300}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT295,Y$5+25-(12/$G293),4)&\":\"&ADDRESS($DT295,Y$5+24,4)))/(12/$G293)*Y297","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT295,AL$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,AL$3+24,4)))/(12/$G293)*AL297","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT295,AN$5+25-(12/$G293),4)&\":\"&ADDRESS($DT295,AN$5+24,4)))/(12/$G293)*AN297","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT295,AY$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,AY$3+24,4)))/(12/$G293)*AY297","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT295,AZ$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,AZ$3+24,4)))/(12/$G293)*AZ297","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT295,BA$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,BA$3+24,4)))/(12/$G293)*BA297","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT295,BL$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,BL$3+24,4)))/(12/$G293)*BL297","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT295,BM$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,BM$3+24,4)))/(12/$G293)*BM297","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT295,BN$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,BN$3+24,4)))/(12/$G293)*BN297","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT295,BY$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,BY$3+24,4)))/(12/$G293)*BY297","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT295,BZ$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,BZ$3+24,4)))/(12/$G293)*BZ297","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT295,CA$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,CA$3+24,4)))/(12/$G293)*CA297","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT295,CL$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,CL$3+24,4)))/(12/$G293)*CL297","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT295,CM$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,CM$3+24,4)))/(12/$G293)*CM297","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT295,CN$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,CN$3+24,4)))/(12/$G293)*CN297","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT295,CY$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,CY$3+24,4)))/(12/$G293)*CY297","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT295,CZ$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,CZ$3+24,4)))/(12/$G293)*CZ297","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT295,DA$3+25-(12/$G293),4)&\":\"&ADDRESS($DT295,DA$3+24,4)))/(12/$G293)*DA297","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":301}]
[1,{"$f":"\"D\"&C304","v":"D11"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y322=1,$J304,IF(Y323=1,-X308,IF(Y332<>0,IF($J307=\"Serielån\",$J304/$F323*-Y327*Y330,(Y332-Y305)*Y327),0)))","v":0},{"$f":"IF(Z322=1,$J304,IF(Z323=1,-Y308,IF(Z332<>0,IF($J307=\"Serielån\",$J304/$F323*-Z327*Z330,(Z332-Z305)*Z327),0)))","v":0},{"$f":"IF(AA322=1,$J304,IF(AA323=1,-Z308,IF(AA332<>0,IF($J307=\"Serielån\",$J304/$F323*-AA327*AA330,(AA332-AA305)*AA327),0)))","v":0},{"$f":"IF(AB322=1,$J304,IF(AB323=1,-AA308,IF(AB332<>0,IF($J307=\"Serielån\",$J304/$F323*-AB327*AB330,(AB332-AB305)*AB327),0)))","v":0},{"$f":"IF(AC322=1,$J304,IF(AC323=1,-AB308,IF(AC332<>0,IF($J307=\"Serielån\",$J304/$F323*-AC327*AC330,(AC332-AC305)*AC327),0)))","v":0},{"$f":"IF(AD322=1,$J304,IF(AD323=1,-AC308,IF(AD332<>0,IF($J307=\"Serielån\",$J304/$F323*-AD327*AD330,(AD332-AD305)*AD327),0)))","v":0},{"$f":"IF(AE322=1,$J304,IF(AE323=1,-AD308,IF(AE332<>0,IF($J307=\"Serielån\",$J304/$F323*-AE327*AE330,(AE332-AE305)*AE327),0)))","v":0},{"$f":"IF(AF322=1,$J304,IF(AF323=1,-AE308,IF(AF332<>0,IF($J307=\"Serielån\",$J304/$F323*-AF327*AF330,(AF332-AF305)*AF327),0)))","v":0},{"$f":"IF(AG322=1,$J304,IF(AG323=1,-AF308,IF(AG332<>0,IF($J307=\"Serielån\",$J304/$F323*-AG327*AG330,(AG332-AG305)*AG327),0)))","v":0},{"$f":"IF(AH322=1,$J304,IF(AH323=1,-AG308,IF(AH332<>0,IF($J307=\"Serielån\",$J304/$F323*-AH327*AH330,(AH332-AH305)*AH327),0)))","v":0},{"$f":"IF(AI322=1,$J304,IF(AI323=1,-AH308,IF(AI332<>0,IF($J307=\"Serielån\",$J304/$F323*-AI327*AI330,(AI332-AI305)*AI327),0)))","v":0},{"$f":"IF(AJ322=1,$J304,IF(AJ323=1,-AI308,IF(AJ332<>0,IF($J307=\"Serielån\",$J304/$F323*-AJ327*AJ330,(AJ332-AJ305)*AJ327),0)))","v":0},{"$f":"SUM(Y307:AJ307)","v":0},{"$f":"IF(AL322=1,$J304,IF(AL323=1,-AJ308,IF(AL332<>0,IF($J307=\"Serielån\",$J304/$F323*-AL327*AL330,(AL332-AL305)*AL327),0)))","v":0},{"$f":"IF(AM322=1,$J304,IF(AM323=1,-AL308,IF(AM332<>0,IF($J307=\"Serielån\",$J304/$F323*-AM327*AM330,(AM332-AM305)*AM327),0)))","v":0},{"$f":"IF(AN322=1,$J304,IF(AN323=1,-AM308,IF(AN332<>0,IF($J307=\"Serielån\",$J304/$F323*-AN327*AN330,(AN332-AN305)*AN327),0)))","v":0},{"$f":"IF(AO322=1,$J304,IF(AO323=1,-AN308,IF(AO332<>0,IF($J307=\"Serielån\",$J304/$F323*-AO327*AO330,(AO332-AO305)*AO327),0)))","v":0},{"$f":"IF(AP322=1,$J304,IF(AP323=1,-AO308,IF(AP332<>0,IF($J307=\"Serielån\",$J304/$F323*-AP327*AP330,(AP332-AP305)*AP327),0)))","v":0},{"$f":"IF(AQ322=1,$J304,IF(AQ323=1,-AP308,IF(AQ332<>0,IF($J307=\"Serielån\",$J304/$F323*-AQ327*AQ330,(AQ332-AQ305)*AQ327),0)))","v":0},{"$f":"IF(AR322=1,$J304,IF(AR323=1,-AQ308,IF(AR332<>0,IF($J307=\"Serielån\",$J304/$F323*-AR327*AR330,(AR332-AR305)*AR327),0)))","v":0},{"$f":"IF(AS322=1,$J304,IF(AS323=1,-AR308,IF(AS332<>0,IF($J307=\"Serielån\",$J304/$F323*-AS327*AS330,(AS332-AS305)*AS327),0)))","v":0},{"$f":"IF(AT322=1,$J304,IF(AT323=1,-AS308,IF(AT332<>0,IF($J307=\"Serielån\",$J304/$F323*-AT327*AT330,(AT332-AT305)*AT327),0)))","v":0},{"$f":"IF(AU322=1,$J304,IF(AU323=1,-AT308,IF(AU332<>0,IF($J307=\"Serielån\",$J304/$F323*-AU327*AU330,(AU332-AU305)*AU327),0)))","v":0},{"$f":"IF(AV322=1,$J304,IF(AV323=1,-AU308,IF(AV332<>0,IF($J307=\"Serielån\",$J304/$F323*-AV327*AV330,(AV332-AV305)*AV327),0)))","v":0},{"$f":"IF(AW322=1,$J304,IF(AW323=1,-AV308,IF(AW332<>0,IF($J307=\"Serielån\",$J304/$F323*-AW327*AW330,(AW332-AW305)*AW327),0)))","v":0},{"$f":"SUM(AL307:AW307)","v":0},{"$f":"IF(AY322=1,$J304,IF(AY323=1,-AW308,IF(AY332<>0,IF($J307=\"Serielån\",$J304/$F323*-AY327*AY330,(AY332-AY305)*AY327),0)))","v":0},{"$f":"IF(AZ322=1,$J304,IF(AZ323=1,-AY308,IF(AZ332<>0,IF($J307=\"Serielån\",$J304/$F323*-AZ327*AZ330,(AZ332-AZ305)*AZ327),0)))","v":0},{"$f":"IF(BA322=1,$J304,IF(BA323=1,-AZ308,IF(BA332<>0,IF($J307=\"Serielån\",$J304/$F323*-BA327*BA330,(BA332-BA305)*BA327),0)))","v":0},{"$f":"IF(BB322=1,$J304,IF(BB323=1,-BA308,IF(BB332<>0,IF($J307=\"Serielån\",$J304/$F323*-BB327*BB330,(BB332-BB305)*BB327),0)))","v":0},{"$f":"IF(BC322=1,$J304,IF(BC323=1,-BB308,IF(BC332<>0,IF($J307=\"Serielån\",$J304/$F323*-BC327*BC330,(BC332-BC305)*BC327),0)))","v":0},{"$f":"IF(BD322=1,$J304,IF(BD323=1,-BC308,IF(BD332<>0,IF($J307=\"Serielån\",$J304/$F323*-BD327*BD330,(BD332-BD305)*BD327),0)))","v":0},{"$f":"IF(BE322=1,$J304,IF(BE323=1,-BD308,IF(BE332<>0,IF($J307=\"Serielån\",$J304/$F323*-BE327*BE330,(BE332-BE305)*BE327),0)))","v":0},{"$f":"IF(BF322=1,$J304,IF(BF323=1,-BE308,IF(BF332<>0,IF($J307=\"Serielån\",$J304/$F323*-BF327*BF330,(BF332-BF305)*BF327),0)))","v":0},{"$f":"IF(BG322=1,$J304,IF(BG323=1,-BF308,IF(BG332<>0,IF($J307=\"Serielån\",$J304/$F323*-BG327*BG330,(BG332-BG305)*BG327),0)))","v":0},{"$f":"IF(BH322=1,$J304,IF(BH323=1,-BG308,IF(BH332<>0,IF($J307=\"Serielån\",$J304/$F323*-BH327*BH330,(BH332-BH305)*BH327),0)))","v":0},{"$f":"IF(BI322=1,$J304,IF(BI323=1,-BH308,IF(BI332<>0,IF($J307=\"Serielån\",$J304/$F323*-BI327*BI330,(BI332-BI305)*BI327),0)))","v":0},{"$f":"IF(BJ322=1,$J304,IF(BJ323=1,-BI308,IF(BJ332<>0,IF($J307=\"Serielån\",$J304/$F323*-BJ327*BJ330,(BJ332-BJ305)*BJ327),0)))","v":0},{"$f":"SUM(AY307:BJ307)","v":0},{"$f":"IF(BL322=1,$J304,IF(BL323=1,-BJ308,IF(BL332<>0,IF($J307=\"Serielån\",$J304/$F323*-BL327*BL330,(BL332-BL305)*BL327),0)))","v":0},{"$f":"IF(BM322=1,$J304,IF(BM323=1,-BL308,IF(BM332<>0,IF($J307=\"Serielån\",$J304/$F323*-BM327*BM330,(BM332-BM305)*BM327),0)))","v":0},{"$f":"IF(BN322=1,$J304,IF(BN323=1,-BM308,IF(BN332<>0,IF($J307=\"Serielån\",$J304/$F323*-BN327*BN330,(BN332-BN305)*BN327),0)))","v":0},{"$f":"IF(BO322=1,$J304,IF(BO323=1,-BN308,IF(BO332<>0,IF($J307=\"Serielån\",$J304/$F323*-BO327*BO330,(BO332-BO305)*BO327),0)))","v":0},{"$f":"IF(BP322=1,$J304,IF(BP323=1,-BO308,IF(BP332<>0,IF($J307=\"Serielån\",$J304/$F323*-BP327*BP330,(BP332-BP305)*BP327),0)))","v":0},{"$f":"IF(BQ322=1,$J304,IF(BQ323=1,-BP308,IF(BQ332<>0,IF($J307=\"Serielån\",$J304/$F323*-BQ327*BQ330,(BQ332-BQ305)*BQ327),0)))","v":0},{"$f":"IF(BR322=1,$J304,IF(BR323=1,-BQ308,IF(BR332<>0,IF($J307=\"Serielån\",$J304/$F323*-BR327*BR330,(BR332-BR305)*BR327),0)))","v":0},{"$f":"IF(BS322=1,$J304,IF(BS323=1,-BR308,IF(BS332<>0,IF($J307=\"Serielån\",$J304/$F323*-BS327*BS330,(BS332-BS305)*BS327),0)))","v":0},{"$f":"IF(BT322=1,$J304,IF(BT323=1,-BS308,IF(BT332<>0,IF($J307=\"Serielån\",$J304/$F323*-BT327*BT330,(BT332-BT305)*BT327),0)))","v":0},{"$f":"IF(BU322=1,$J304,IF(BU323=1,-BT308,IF(BU332<>0,IF($J307=\"Serielån\",$J304/$F323*-BU327*BU330,(BU332-BU305)*BU327),0)))","v":0},{"$f":"IF(BV322=1,$J304,IF(BV323=1,-BU308,IF(BV332<>0,IF($J307=\"Serielån\",$J304/$F323*-BV327*BV330,(BV332-BV305)*BV327),0)))","v":0},{"$f":"IF(BW322=1,$J304,IF(BW323=1,-BV308,IF(BW332<>0,IF($J307=\"Serielån\",$J304/$F323*-BW327*BW330,(BW332-BW305)*BW327),0)))","v":0},{"$f":"SUM(BL307:BW307)","v":0},{"$f":"IF(BY322=1,$J304,IF(BY323=1,-BW308,IF(BY332<>0,IF($J307=\"Serielån\",$J304/$F323*-BY327*BY330,(BY332-BY305)*BY327),0)))","v":0},{"$f":"IF(BZ322=1,$J304,IF(BZ323=1,-BY308,IF(BZ332<>0,IF($J307=\"Serielån\",$J304/$F323*-BZ327*BZ330,(BZ332-BZ305)*BZ327),0)))","v":0},{"$f":"IF(CA322=1,$J304,IF(CA323=1,-BZ308,IF(CA332<>0,IF($J307=\"Serielån\",$J304/$F323*-CA327*CA330,(CA332-CA305)*CA327),0)))","v":0},{"$f":"IF(CB322=1,$J304,IF(CB323=1,-CA308,IF(CB332<>0,IF($J307=\"Serielån\",$J304/$F323*-CB327*CB330,(CB332-CB305)*CB327),0)))","v":0},{"$f":"IF(CC322=1,$J304,IF(CC323=1,-CB308,IF(CC332<>0,IF($J307=\"Serielån\",$J304/$F323*-CC327*CC330,(CC332-CC305)*CC327),0)))","v":0},{"$f":"IF(CD322=1,$J304,IF(CD323=1,-CC308,IF(CD332<>0,IF($J307=\"Serielån\",$J304/$F323*-CD327*CD330,(CD332-CD305)*CD327),0)))","v":0},{"$f":"IF(CE322=1,$J304,IF(CE323=1,-CD308,IF(CE332<>0,IF($J307=\"Serielån\",$J304/$F323*-CE327*CE330,(CE332-CE305)*CE327),0)))","v":0},{"$f":"IF(CF322=1,$J304,IF(CF323=1,-CE308,IF(CF332<>0,IF($J307=\"Serielån\",$J304/$F323*-CF327*CF330,(CF332-CF305)*CF327),0)))","v":0},{"$f":"IF(CG322=1,$J304,IF(CG323=1,-CF308,IF(CG332<>0,IF($J307=\"Serielån\",$J304/$F323*-CG327*CG330,(CG332-CG305)*CG327),0)))","v":0},{"$f":"IF(CH322=1,$J304,IF(CH323=1,-CG308,IF(CH332<>0,IF($J307=\"Serielån\",$J304/$F323*-CH327*CH330,(CH332-CH305)*CH327),0)))","v":0},{"$f":"IF(CI322=1,$J304,IF(CI323=1,-CH308,IF(CI332<>0,IF($J307=\"Serielån\",$J304/$F323*-CI327*CI330,(CI332-CI305)*CI327),0)))","v":0},{"$f":"IF(CJ322=1,$J304,IF(CJ323=1,-CI308,IF(CJ332<>0,IF($J307=\"Serielån\",$J304/$F323*-CJ327*CJ330,(CJ332-CJ305)*CJ327),0)))","v":0},{"$f":"SUM(BY307:CJ307)","v":0},{"$f":"IF(CL322=1,$J304,IF(CL323=1,-CJ308,IF(CL332<>0,IF($J307=\"Serielån\",$J304/$F323*-CL327*CL330,(CL332-CL305)*CL327),0)))","v":0},{"$f":"IF(CM322=1,$J304,IF(CM323=1,-CL308,IF(CM332<>0,IF($J307=\"Serielån\",$J304/$F323*-CM327*CM330,(CM332-CM305)*CM327),0)))","v":0},{"$f":"IF(CN322=1,$J304,IF(CN323=1,-CM308,IF(CN332<>0,IF($J307=\"Serielån\",$J304/$F323*-CN327*CN330,(CN332-CN305)*CN327),0)))","v":0},{"$f":"IF(CO322=1,$J304,IF(CO323=1,-CN308,IF(CO332<>0,IF($J307=\"Serielån\",$J304/$F323*-CO327*CO330,(CO332-CO305)*CO327),0)))","v":0},{"$f":"IF(CP322=1,$J304,IF(CP323=1,-CO308,IF(CP332<>0,IF($J307=\"Serielån\",$J304/$F323*-CP327*CP330,(CP332-CP305)*CP327),0)))","v":0},{"$f":"IF(CQ322=1,$J304,IF(CQ323=1,-CP308,IF(CQ332<>0,IF($J307=\"Serielån\",$J304/$F323*-CQ327*CQ330,(CQ332-CQ305)*CQ327),0)))","v":0},{"$f":"IF(CR322=1,$J304,IF(CR323=1,-CQ308,IF(CR332<>0,IF($J307=\"Serielån\",$J304/$F323*-CR327*CR330,(CR332-CR305)*CR327),0)))","v":0},{"$f":"IF(CS322=1,$J304,IF(CS323=1,-CR308,IF(CS332<>0,IF($J307=\"Serielån\",$J304/$F323*-CS327*CS330,(CS332-CS305)*CS327),0)))","v":0},{"$f":"IF(CT322=1,$J304,IF(CT323=1,-CS308,IF(CT332<>0,IF($J307=\"Serielån\",$J304/$F323*-CT327*CT330,(CT332-CT305)*CT327),0)))","v":0},{"$f":"IF(CU322=1,$J304,IF(CU323=1,-CT308,IF(CU332<>0,IF($J307=\"Serielån\",$J304/$F323*-CU327*CU330,(CU332-CU305)*CU327),0)))","v":0},{"$f":"IF(CV322=1,$J304,IF(CV323=1,-CU308,IF(CV332<>0,IF($J307=\"Serielån\",$J304/$F323*-CV327*CV330,(CV332-CV305)*CV327),0)))","v":0},{"$f":"IF(CW322=1,$J304,IF(CW323=1,-CV308,IF(CW332<>0,IF($J307=\"Serielån\",$J304/$F323*-CW327*CW330,(CW332-CW305)*CW327),0)))","v":0},{"$f":"SUM(CL307:CW307)","v":0},{"$f":"IF(CY322=1,$J304,IF(CY323=1,-CW308,IF(CY332<>0,IF($J307=\"Serielån\",$J304/$F323*-CY327*CY330,(CY332-CY305)*CY327),0)))","v":0},{"$f":"IF(CZ322=1,$J304,IF(CZ323=1,-CY308,IF(CZ332<>0,IF($J307=\"Serielån\",$J304/$F323*-CZ327*CZ330,(CZ332-CZ305)*CZ327),0)))","v":0},{"$f":"IF(DA322=1,$J304,IF(DA323=1,-CZ308,IF(DA332<>0,IF($J307=\"Serielån\",$J304/$F323*-DA327*DA330,(DA332-DA305)*DA327),0)))","v":0},{"$f":"IF(DB322=1,$J304,IF(DB323=1,-DA308,IF(DB332<>0,IF($J307=\"Serielån\",$J304/$F323*-DB327*DB330,(DB332-DB305)*DB327),0)))","v":0},{"$f":"IF(DC322=1,$J304,IF(DC323=1,-DB308,IF(DC332<>0,IF($J307=\"Serielån\",$J304/$F323*-DC327*DC330,(DC332-DC305)*DC327),0)))","v":0},{"$f":"IF(DD322=1,$J304,IF(DD323=1,-DC308,IF(DD332<>0,IF($J307=\"Serielån\",$J304/$F323*-DD327*DD330,(DD332-DD305)*DD327),0)))","v":0},{"$f":"IF(DE322=1,$J304,IF(DE323=1,-DD308,IF(DE332<>0,IF($J307=\"Serielån\",$J304/$F323*-DE327*DE330,(DE332-DE305)*DE327),0)))","v":0},{"$f":"IF(DF322=1,$J304,IF(DF323=1,-DE308,IF(DF332<>0,IF($J307=\"Serielån\",$J304/$F323*-DF327*DF330,(DF332-DF305)*DF327),0)))","v":0},{"$f":"IF(DG322=1,$J304,IF(DG323=1,-DF308,IF(DG332<>0,IF($J307=\"Serielån\",$J304/$F323*-DG327*DG330,(DG332-DG305)*DG327),0)))","v":0},{"$f":"IF(DH322=1,$J304,IF(DH323=1,-DG308,IF(DH332<>0,IF($J307=\"Serielån\",$J304/$F323*-DH327*DH330,(DH332-DH305)*DH327),0)))","v":0},{"$f":"IF(DI322=1,$J304,IF(DI323=1,-DH308,IF(DI332<>0,IF($J307=\"Serielån\",$J304/$F323*-DI327*DI330,(DI332-DI305)*DI327),0)))","v":0},{"$f":"IF(DJ322=1,$J304,IF(DJ323=1,-DI308,IF(DJ332<>0,IF($J307=\"Serielån\",$J304/$F323*-DJ327*DJ330,(DJ332-DJ305)*DJ327),0)))","v":0},{"$f":"SUM(CY307:DJ307)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":307}]
[1,{"$f":"\"G\"&C304","v":"G11"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y306*Y329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL306*AL329","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL310:AW310)","v":0},{"$f":"+AY306*AY329","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY310:BJ310)","v":0},{"$f":"+BL306*BL329","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL310:BW310)","v":0},{"$f":"+BY306*BY329","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY310:CJ310)","v":0},{"$f":"+CL306*CL329","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL310:CW310)","v":0},{"$f":"+CY306*CY329","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY310:DJ310)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":310}]
[1,{"$f":"\"M\"&C304","v":"M11"},{"$f":"\"A\"&F304","v":"ARealkreditlån"},null,{"$f":"+A316","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y322=1,$F310,IF(Y323=1,-X317,IF(Y$38=1,-X317,IF(Y$6=12,IF(Y324=1,-$F310/($I304/$G322)*SUM(N324:Y324)/12,0),0))))","v":0},{"$f":"IF(Z322=1,$F310,IF(Z323=1,-Y317,IF(Z$38=1,-Y317,IF(Z$6=12,IF(Z324=1,-$F310/($I304/$G322)*SUM(O324:Z324)/12,0),0))))","v":0},{"$f":"IF(AA322=1,$F310,IF(AA323=1,-Z317,IF(AA$38=1,-Z317,IF(AA$6=12,IF(AA324=1,-$F310/($I304/$G322)*SUM(P324:AA324)/12,0),0))))","v":0},{"$f":"IF(AB322=1,$F310,IF(AB323=1,-AA317,IF(AB$38=1,-AA317,IF(AB$6=12,IF(AB324=1,-$F310/($I304/$G322)*SUM(Q324:AB324)/12,0),0))))","v":0},{"$f":"IF(AC322=1,$F310,IF(AC323=1,-AB317,IF(AC$38=1,-AB317,IF(AC$6=12,IF(AC324=1,-$F310/($I304/$G322)*SUM(R324:AC324)/12,0),0))))","v":0},{"$f":"IF(AD322=1,$F310,IF(AD323=1,-AC317,IF(AD$38=1,-AC317,IF(AD$6=12,IF(AD324=1,-$F310/($I304/$G322)*SUM(S324:AD324)/12,0),0))))","v":0},{"$f":"IF(AE322=1,$F310,IF(AE323=1,-AD317,IF(AE$38=1,-AD317,IF(AE$6=12,IF(AE324=1,-$F310/($I304/$G322)*SUM(T324:AE324)/12,0),0))))","v":0},{"$f":"IF(AF322=1,$F310,IF(AF323=1,-AE317,IF(AF$38=1,-AE317,IF(AF$6=12,IF(AF324=1,-$F310/($I304/$G322)*SUM(U324:AF324)/12,0),0))))","v":0},{"$f":"IF(AG322=1,$F310,IF(AG323=1,-AF317,IF(AG$38=1,-AF317,IF(AG$6=12,IF(AG324=1,-$F310/($I304/$G322)*SUM(V324:AG324)/12,0),0))))","v":0},{"$f":"IF(AH322=1,$F310,IF(AH323=1,-AG317,IF(AH$38=1,-AG317,IF(AH$6=12,IF(AH324=1,-$F310/($I304/$G322)*SUM(W324:AH324)/12,0),0))))","v":0},{"$f":"IF(AI322=1,$F310,IF(AI323=1,-AH317,IF(AI$38=1,-AH317,IF(AI$6=12,IF(AI324=1,-$F310/($I304/$G322)*SUM(X324:AI324)/12,0),0))))","v":0},{"$f":"IF(AJ322=1,$F310,IF(AJ323=1,-AI317,IF(AJ$38=1,-AI317,IF(AJ$6=12,IF(AJ324=1,-$F310/($I304/$G322)*SUM(Y324:AJ324)/12,0),0))))","v":0},{"$f":"SUM(Y316:AJ316)","v":0},{"$f":"IF(AL322=1,$F310,IF(AL323=1,-AK317,IF(AL$38=1,-AK317,IF(AL$6=12,IF(AL324=1,-$F310/($I304/$G322)*SUM(AA324:AL324)/12,0),0))))","v":0},{"$f":"IF(AM322=1,$F310,IF(AM323=1,-AL317,IF(AM$38=1,-AL317,IF(AM$6=12,IF(AM324=1,-$F310/($I304/$G322)*SUM(AB324:AM324)/12,0),0))))","v":0},{"$f":"IF(AN322=1,$F310,IF(AN323=1,-AM317,IF(AN$38=1,-AM317,IF(AN$6=12,IF(AN324=1,-$F310/($I304/$G322)*SUM(AC324:AN324)/12,0),0))))","v":0},{"$f":"IF(AO322=1,$F310,IF(AO323=1,-AN317,IF(AO$38=1,-AN317,IF(AO$6=12,IF(AO324=1,-$F310/($I304/$G322)*SUM(AD324:AO324)/12,0),0))))","v":0},{"$f":"IF(AP322=1,$F310,IF(AP323=1,-AO317,IF(AP$38=1,-AO317,IF(AP$6=12,IF(AP324=1,-$F310/($I304/$G322)*SUM(AE324:AP324)/12,0),0))))","v":0},{"$f":"IF(AQ322=1,$F310,IF(AQ323=1,-AP317,IF(AQ$38=1,-AP317,IF(AQ$6=12,IF(AQ324=1,-$F310/($I304/$G322)*SUM(AF324:AQ324)/12,0),0))))","v":0},{"$f":"IF(AR322=1,$F310,IF(AR323=1,-AQ317,IF(AR$38=1,-AQ317,IF(AR$6=12,IF(AR324=1,-$F310/($I304/$G322)*SUM(AG324:AR324)/12,0),0))))","v":0},{"$f":"IF(AS322=1,$F310,IF(AS323=1,-AR317,IF(AS$38=1,-AR317,IF(AS$6=12,IF(AS324=1,-$F310/($I304/$G322)*SUM(AH324:AS324)/12,0),0))))","v":0},{"$f":"IF(AT322=1,$F310,IF(AT323=1,-AS317,IF(AT$38=1,-AS317,IF(AT$6=12,IF(AT324=1,-$F310/($I304/$G322)*SUM(AI324:AT324)/12,0),0))))","v":0},{"$f":"IF(AU322=1,$F310,IF(AU323=1,-AT317,IF(AU$38=1,-AT317,IF(AU$6=12,IF(AU324=1,-$F310/($I304/$G322)*SUM(AJ324:AU324)/12,0),0))))","v":0},{"$f":"IF(AV322=1,$F310,IF(AV323=1,-AU317,IF(AV$38=1,-AU317,IF(AV$6=12,IF(AV324=1,-$F310/($I304/$G322)*SUM(AK324:AV324)/12,0),0))))","v":0},{"$f":"IF(AW322=1,$F310,IF(AW323=1,-AV317,IF(AW$38=1,-AV317,IF(AW$6=12,IF(AW324=1,-$F310/($I304/$G322)*SUM(AL324:AW324)/12,0),0))))","v":0},{"$f":"SUM(AL316:AW316)","v":0},{"$f":"IF(AY322=1,$F310,IF(AY323=1,-AX317,IF(AY$38=1,-AX317,IF(AY$6=12,IF(AY324=1,-$F310/($I304/$G322)*SUM(AN324:AY324)/12,0),0))))","v":0},{"$f":"IF(AZ322=1,$F310,IF(AZ323=1,-AY317,IF(AZ$38=1,-AY317,IF(AZ$6=12,IF(AZ324=1,-$F310/($I304/$G322)*SUM(AO324:AZ324)/12,0),0))))","v":0},{"$f":"IF(BA322=1,$F310,IF(BA323=1,-AZ317,IF(BA$38=1,-AZ317,IF(BA$6=12,IF(BA324=1,-$F310/($I304/$G322)*SUM(AP324:BA324)/12,0),0))))","v":0},{"$f":"IF(BB322=1,$F310,IF(BB323=1,-BA317,IF(BB$38=1,-BA317,IF(BB$6=12,IF(BB324=1,-$F310/($I304/$G322)*SUM(AQ324:BB324)/12,0),0))))","v":0},{"$f":"IF(BC322=1,$F310,IF(BC323=1,-BB317,IF(BC$38=1,-BB317,IF(BC$6=12,IF(BC324=1,-$F310/($I304/$G322)*SUM(AR324:BC324)/12,0),0))))","v":0},{"$f":"IF(BD322=1,$F310,IF(BD323=1,-BC317,IF(BD$38=1,-BC317,IF(BD$6=12,IF(BD324=1,-$F310/($I304/$G322)*SUM(AS324:BD324)/12,0),0))))","v":0},{"$f":"IF(BE322=1,$F310,IF(BE323=1,-BD317,IF(BE$38=1,-BD317,IF(BE$6=12,IF(BE324=1,-$F310/($I304/$G322)*SUM(AT324:BE324)/12,0),0))))","v":0},{"$f":"IF(BF322=1,$F310,IF(BF323=1,-BE317,IF(BF$38=1,-BE317,IF(BF$6=12,IF(BF324=1,-$F310/($I304/$G322)*SUM(AU324:BF324)/12,0),0))))","v":0},{"$f":"IF(BG322=1,$F310,IF(BG323=1,-BF317,IF(BG$38=1,-BF317,IF(BG$6=12,IF(BG324=1,-$F310/($I304/$G322)*SUM(AV324:BG324)/12,0),0))))","v":0},{"$f":"IF(BH322=1,$F310,IF(BH323=1,-BG317,IF(BH$38=1,-BG317,IF(BH$6=12,IF(BH324=1,-$F310/($I304/$G322)*SUM(AW324:BH324)/12,0),0))))","v":0},{"$f":"IF(BI322=1,$F310,IF(BI323=1,-BH317,IF(BI$38=1,-BH317,IF(BI$6=12,IF(BI324=1,-$F310/($I304/$G322)*SUM(AX324:BI324)/12,0),0))))","v":0},{"$f":"IF(BJ322=1,$F310,IF(BJ323=1,-BI317,IF(BJ$38=1,-BI317,IF(BJ$6=12,IF(BJ324=1,-$F310/($I304/$G322)*SUM(AY324:BJ324)/12,0),0))))","v":0},{"$f":"SUM(AY316:BJ316)","v":0},{"$f":"IF(BL322=1,$F310,IF(BL323=1,-BK317,IF(BL$38=1,-BK317,IF(BL$6=12,IF(BL324=1,-$F310/($I304/$G322)*SUM(BA324:BL324)/12,0),0))))","v":0},{"$f":"IF(BM322=1,$F310,IF(BM323=1,-BL317,IF(BM$38=1,-BL317,IF(BM$6=12,IF(BM324=1,-$F310/($I304/$G322)*SUM(BB324:BM324)/12,0),0))))","v":0},{"$f":"IF(BN322=1,$F310,IF(BN323=1,-BM317,IF(BN$38=1,-BM317,IF(BN$6=12,IF(BN324=1,-$F310/($I304/$G322)*SUM(BC324:BN324)/12,0),0))))","v":0},{"$f":"IF(BO322=1,$F310,IF(BO323=1,-BN317,IF(BO$38=1,-BN317,IF(BO$6=12,IF(BO324=1,-$F310/($I304/$G322)*SUM(BD324:BO324)/12,0),0))))","v":0},{"$f":"IF(BP322=1,$F310,IF(BP323=1,-BO317,IF(BP$38=1,-BO317,IF(BP$6=12,IF(BP324=1,-$F310/($I304/$G322)*SUM(BE324:BP324)/12,0),0))))","v":0},{"$f":"IF(BQ322=1,$F310,IF(BQ323=1,-BP317,IF(BQ$38=1,-BP317,IF(BQ$6=12,IF(BQ324=1,-$F310/($I304/$G322)*SUM(BF324:BQ324)/12,0),0))))","v":0},{"$f":"IF(BR322=1,$F310,IF(BR323=1,-BQ317,IF(BR$38=1,-BQ317,IF(BR$6=12,IF(BR324=1,-$F310/($I304/$G322)*SUM(BG324:BR324)/12,0),0))))","v":0},{"$f":"IF(BS322=1,$F310,IF(BS323=1,-BR317,IF(BS$38=1,-BR317,IF(BS$6=12,IF(BS324=1,-$F310/($I304/$G322)*SUM(BH324:BS324)/12,0),0))))","v":0},{"$f":"IF(BT322=1,$F310,IF(BT323=1,-BS317,IF(BT$38=1,-BS317,IF(BT$6=12,IF(BT324=1,-$F310/($I304/$G322)*SUM(BI324:BT324)/12,0),0))))","v":0},{"$f":"IF(BU322=1,$F310,IF(BU323=1,-BT317,IF(BU$38=1,-BT317,IF(BU$6=12,IF(BU324=1,-$F310/($I304/$G322)*SUM(BJ324:BU324)/12,0),0))))","v":0},{"$f":"IF(BV322=1,$F310,IF(BV323=1,-BU317,IF(BV$38=1,-BU317,IF(BV$6=12,IF(BV324=1,-$F310/($I304/$G322)*SUM(BK324:BV324)/12,0),0))))","v":0},{"$f":"IF(BW322=1,$F310,IF(BW323=1,-BV317,IF(BW$38=1,-BV317,IF(BW$6=12,IF(BW324=1,-$F310/($I304/$G322)*SUM(BL324:BW324)/12,0),0))))","v":0},{"$f":"SUM(BL316:BW316)","v":0},{"$f":"IF(BY322=1,$F310,IF(BY323=1,-BX317,IF(BY$38=1,-BX317,IF(BY$6=12,IF(BY324=1,-$F310/($I304/$G322)*SUM(BN324:BY324)/12,0),0))))","v":0},{"$f":"IF(BZ322=1,$F310,IF(BZ323=1,-BY317,IF(BZ$38=1,-BY317,IF(BZ$6=12,IF(BZ324=1,-$F310/($I304/$G322)*SUM(BO324:BZ324)/12,0),0))))","v":0},{"$f":"IF(CA322=1,$F310,IF(CA323=1,-BZ317,IF(CA$38=1,-BZ317,IF(CA$6=12,IF(CA324=1,-$F310/($I304/$G322)*SUM(BP324:CA324)/12,0),0))))","v":0},{"$f":"IF(CB322=1,$F310,IF(CB323=1,-CA317,IF(CB$38=1,-CA317,IF(CB$6=12,IF(CB324=1,-$F310/($I304/$G322)*SUM(BQ324:CB324)/12,0),0))))","v":0},{"$f":"IF(CC322=1,$F310,IF(CC323=1,-CB317,IF(CC$38=1,-CB317,IF(CC$6=12,IF(CC324=1,-$F310/($I304/$G322)*SUM(BR324:CC324)/12,0),0))))","v":0},{"$f":"IF(CD322=1,$F310,IF(CD323=1,-CC317,IF(CD$38=1,-CC317,IF(CD$6=12,IF(CD324=1,-$F310/($I304/$G322)*SUM(BS324:CD324)/12,0),0))))","v":0},{"$f":"IF(CE322=1,$F310,IF(CE323=1,-CD317,IF(CE$38=1,-CD317,IF(CE$6=12,IF(CE324=1,-$F310/($I304/$G322)*SUM(BT324:CE324)/12,0),0))))","v":0},{"$f":"IF(CF322=1,$F310,IF(CF323=1,-CE317,IF(CF$38=1,-CE317,IF(CF$6=12,IF(CF324=1,-$F310/($I304/$G322)*SUM(BU324:CF324)/12,0),0))))","v":0},{"$f":"IF(CG322=1,$F310,IF(CG323=1,-CF317,IF(CG$38=1,-CF317,IF(CG$6=12,IF(CG324=1,-$F310/($I304/$G322)*SUM(BV324:CG324)/12,0),0))))","v":0},{"$f":"IF(CH322=1,$F310,IF(CH323=1,-CG317,IF(CH$38=1,-CG317,IF(CH$6=12,IF(CH324=1,-$F310/($I304/$G322)*SUM(BW324:CH324)/12,0),0))))","v":0},{"$f":"IF(CI322=1,$F310,IF(CI323=1,-CH317,IF(CI$38=1,-CH317,IF(CI$6=12,IF(CI324=1,-$F310/($I304/$G322)*SUM(BX324:CI324)/12,0),0))))","v":0},{"$f":"IF(CJ322=1,$F310,IF(CJ323=1,-CI317,IF(CJ$38=1,-CI317,IF(CJ$6=12,IF(CJ324=1,-$F310/($I304/$G322)*SUM(BY324:CJ324)/12,0),0))))","v":0},{"$f":"SUM(BY316:CJ316)","v":0},{"$f":"IF(CL322=1,$F310,IF(CL323=1,-CK317,IF(CL$38=1,-CK317,IF(CL$6=12,IF(CL324=1,-$F310/($I304/$G322)*SUM(CA324:CL324)/12,0),0))))","v":0},{"$f":"IF(CM322=1,$F310,IF(CM323=1,-CL317,IF(CM$38=1,-CL317,IF(CM$6=12,IF(CM324=1,-$F310/($I304/$G322)*SUM(CB324:CM324)/12,0),0))))","v":0},{"$f":"IF(CN322=1,$F310,IF(CN323=1,-CM317,IF(CN$38=1,-CM317,IF(CN$6=12,IF(CN324=1,-$F310/($I304/$G322)*SUM(CC324:CN324)/12,0),0))))","v":0},{"$f":"IF(CO322=1,$F310,IF(CO323=1,-CN317,IF(CO$38=1,-CN317,IF(CO$6=12,IF(CO324=1,-$F310/($I304/$G322)*SUM(CD324:CO324)/12,0),0))))","v":0},{"$f":"IF(CP322=1,$F310,IF(CP323=1,-CO317,IF(CP$38=1,-CO317,IF(CP$6=12,IF(CP324=1,-$F310/($I304/$G322)*SUM(CE324:CP324)/12,0),0))))","v":0},{"$f":"IF(CQ322=1,$F310,IF(CQ323=1,-CP317,IF(CQ$38=1,-CP317,IF(CQ$6=12,IF(CQ324=1,-$F310/($I304/$G322)*SUM(CF324:CQ324)/12,0),0))))","v":0},{"$f":"IF(CR322=1,$F310,IF(CR323=1,-CQ317,IF(CR$38=1,-CQ317,IF(CR$6=12,IF(CR324=1,-$F310/($I304/$G322)*SUM(CG324:CR324)/12,0),0))))","v":0},{"$f":"IF(CS322=1,$F310,IF(CS323=1,-CR317,IF(CS$38=1,-CR317,IF(CS$6=12,IF(CS324=1,-$F310/($I304/$G322)*SUM(CH324:CS324)/12,0),0))))","v":0},{"$f":"IF(CT322=1,$F310,IF(CT323=1,-CS317,IF(CT$38=1,-CS317,IF(CT$6=12,IF(CT324=1,-$F310/($I304/$G322)*SUM(CI324:CT324)/12,0),0))))","v":0},{"$f":"IF(CU322=1,$F310,IF(CU323=1,-CT317,IF(CU$38=1,-CT317,IF(CU$6=12,IF(CU324=1,-$F310/($I304/$G322)*SUM(CJ324:CU324)/12,0),0))))","v":0},{"$f":"IF(CV322=1,$F310,IF(CV323=1,-CU317,IF(CV$38=1,-CU317,IF(CV$6=12,IF(CV324=1,-$F310/($I304/$G322)*SUM(CK324:CV324)/12,0),0))))","v":0},{"$f":"IF(CW322=1,$F310,IF(CW323=1,-CV317,IF(CW$38=1,-CV317,IF(CW$6=12,IF(CW324=1,-$F310/($I304/$G322)*SUM(CL324:CW324)/12,0),0))))","v":0},{"$f":"SUM(CL316:CW316)","v":0},{"$f":"IF(CY322=1,$F310,IF(CY323=1,-CX317,IF(CY$38=1,-CX317,IF(CY$6=12,IF(CY324=1,-$F310/($I304/$G322)*SUM(CN324:CY324)/12,0),0))))","v":0},{"$f":"IF(CZ322=1,$F310,IF(CZ323=1,-CY317,IF(CZ$38=1,-CY317,IF(CZ$6=12,IF(CZ324=1,-$F310/($I304/$G322)*SUM(CO324:CZ324)/12,0),0))))","v":0},{"$f":"IF(DA322=1,$F310,IF(DA323=1,-CZ317,IF(DA$38=1,-CZ317,IF(DA$6=12,IF(DA324=1,-$F310/($I304/$G322)*SUM(CP324:DA324)/12,0),0))))","v":0},{"$f":"IF(DB322=1,$F310,IF(DB323=1,-DA317,IF(DB$38=1,-DA317,IF(DB$6=12,IF(DB324=1,-$F310/($I304/$G322)*SUM(CQ324:DB324)/12,0),0))))","v":0},{"$f":"IF(DC322=1,$F310,IF(DC323=1,-DB317,IF(DC$38=1,-DB317,IF(DC$6=12,IF(DC324=1,-$F310/($I304/$G322)*SUM(CR324:DC324)/12,0),0))))","v":0},{"$f":"IF(DD322=1,$F310,IF(DD323=1,-DC317,IF(DD$38=1,-DC317,IF(DD$6=12,IF(DD324=1,-$F310/($I304/$G322)*SUM(CS324:DD324)/12,0),0))))","v":0},{"$f":"IF(DE322=1,$F310,IF(DE323=1,-DD317,IF(DE$38=1,-DD317,IF(DE$6=12,IF(DE324=1,-$F310/($I304/$G322)*SUM(CT324:DE324)/12,0),0))))","v":0},{"$f":"IF(DF322=1,$F310,IF(DF323=1,-DE317,IF(DF$38=1,-DE317,IF(DF$6=12,IF(DF324=1,-$F310/($I304/$G322)*SUM(CU324:DF324)/12,0),0))))","v":0},{"$f":"IF(DG322=1,$F310,IF(DG323=1,-DF317,IF(DG$38=1,-DF317,IF(DG$6=12,IF(DG324=1,-$F310/($I304/$G322)*SUM(CV324:DG324)/12,0),0))))","v":0},{"$f":"IF(DH322=1,$F310,IF(DH323=1,-DG317,IF(DH$38=1,-DG317,IF(DH$6=12,IF(DH324=1,-$F310/($I304/$G322)*SUM(CW324:DH324)/12,0),0))))","v":0},{"$f":"IF(DI322=1,$F310,IF(DI323=1,-DH317,IF(DI$38=1,-DH317,IF(DI$6=12,IF(DI324=1,-$F310/($I304/$G322)*SUM(CX324:DI324)/12,0),0))))","v":0},{"$f":"IF(DJ322=1,$F310,IF(DJ323=1,-DI317,IF(DJ$38=1,-DI317,IF(DJ$6=12,IF(DJ324=1,-$F310/($I304/$G322)*SUM(CY324:DJ324)/12,0),0))))","v":0},{"$f":"SUM(CY316:DJ316)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":316}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":320}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F305,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":326}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y330","v":0},{"$f":"IF(SUM($Y331:Y331)>1,ROUNDUP(Z330,0),Z330)","v":0},{"$f":"IF(SUM($Y331:Z331)>1,ROUNDUP(AA330,0),AA330)","v":1},{"$f":"IF(SUM($Y331:AA331)>1,ROUNDUP(AB330,0),AB330)","v":0},{"$f":"IF(SUM($Y331:AB331)>1,ROUNDUP(AC330,0),AC330)","v":0},{"$f":"IF(SUM($Y331:AC331)>1,ROUNDUP(AD330,0),AD330)","v":1},{"$f":"IF(SUM($Y331:AD331)>1,ROUNDUP(AE330,0),AE330)","v":0},{"$f":"IF(SUM($Y331:AE331)>1,ROUNDUP(AF330,0),AF330)","v":0},{"$f":"IF(SUM($Y331:AF331)>1,ROUNDUP(AG330,0),AG330)","v":1},{"$f":"IF(SUM($Y331:AG331)>1,ROUNDUP(AH330,0),AH330)","v":0},{"$f":"IF(SUM($Y331:AH331)>1,ROUNDUP(AI330,0),AI330)","v":0},{"$f":"IF(SUM($Y331:AI331)>1,ROUNDUP(AJ330,0),AJ330)","v":1},null,{"$f":"IF(SUM($Y331:AK331)>1,ROUNDUP(AL330,0),AL330)","v":0},{"$f":"IF(SUM($Y331:AL331)>1,ROUNDUP(AM330,0),AM330)","v":0},{"$f":"IF(SUM($Y331:AM331)>1,ROUNDUP(AN330,0),AN330)","v":1},{"$f":"IF(SUM($Y331:AN331)>1,ROUNDUP(AO330,0),AO330)","v":0},{"$f":"IF(SUM($Y331:AO331)>1,ROUNDUP(AP330,0),AP330)","v":0},{"$f":"IF(SUM($Y331:AP331)>1,ROUNDUP(AQ330,0),AQ330)","v":1},{"$f":"IF(SUM($Y331:AQ331)>1,ROUNDUP(AR330,0),AR330)","v":0},{"$f":"IF(SUM($Y331:AR331)>1,ROUNDUP(AS330,0),AS330)","v":0},{"$f":"IF(SUM($Y331:AS331)>1,ROUNDUP(AT330,0),AT330)","v":1},{"$f":"IF(SUM($Y331:AT331)>1,ROUNDUP(AU330,0),AU330)","v":0},{"$f":"IF(SUM($Y331:AU331)>1,ROUNDUP(AV330,0),AV330)","v":0},{"$f":"IF(SUM($Y331:AV331)>1,ROUNDUP(AW330,0),AW330)","v":1},null,{"$f":"IF(SUM($Y331:AX331)>1,ROUNDUP(AY330,0),AY330)","v":0},{"$f":"IF(SUM($Y331:AY331)>1,ROUNDUP(AZ330,0),AZ330)","v":0},{"$f":"IF(SUM($Y331:AZ331)>1,ROUNDUP(BA330,0),BA330)","v":1},{"$f":"IF(SUM($Y331:BA331)>1,ROUNDUP(BB330,0),BB330)","v":0},{"$f":"IF(SUM($Y331:BB331)>1,ROUNDUP(BC330,0),BC330)","v":0},{"$f":"IF(SUM($Y331:BC331)>1,ROUNDUP(BD330,0),BD330)","v":1},{"$f":"IF(SUM($Y331:BD331)>1,ROUNDUP(BE330,0),BE330)","v":0},{"$f":"IF(SUM($Y331:BE331)>1,ROUNDUP(BF330,0),BF330)","v":0},{"$f":"IF(SUM($Y331:BF331)>1,ROUNDUP(BG330,0),BG330)","v":1},{"$f":"IF(SUM($Y331:BG331)>1,ROUNDUP(BH330,0),BH330)","v":0},{"$f":"IF(SUM($Y331:BH331)>1,ROUNDUP(BI330,0),BI330)","v":0},{"$f":"IF(SUM($Y331:BI331)>1,ROUNDUP(BJ330,0),BJ330)","v":1},null,{"$f":"IF(SUM($Y331:BK331)>1,ROUNDUP(BL330,0),BL330)","v":0},{"$f":"IF(SUM($Y331:BL331)>1,ROUNDUP(BM330,0),BM330)","v":0},{"$f":"IF(SUM($Y331:BM331)>1,ROUNDUP(BN330,0),BN330)","v":1},{"$f":"IF(SUM($Y331:BN331)>1,ROUNDUP(BO330,0),BO330)","v":0},{"$f":"IF(SUM($Y331:BO331)>1,ROUNDUP(BP330,0),BP330)","v":0},{"$f":"IF(SUM($Y331:BP331)>1,ROUNDUP(BQ330,0),BQ330)","v":1},{"$f":"IF(SUM($Y331:BQ331)>1,ROUNDUP(BR330,0),BR330)","v":0},{"$f":"IF(SUM($Y331:BR331)>1,ROUNDUP(BS330,0),BS330)","v":0},{"$f":"IF(SUM($Y331:BS331)>1,ROUNDUP(BT330,0),BT330)","v":1},{"$f":"IF(SUM($Y331:BT331)>1,ROUNDUP(BU330,0),BU330)","v":0},{"$f":"IF(SUM($Y331:BU331)>1,ROUNDUP(BV330,0),BV330)","v":0},{"$f":"IF(SUM($Y331:BV331)>1,ROUNDUP(BW330,0),BW330)","v":1},null,{"$f":"IF(SUM($Y331:BX331)>1,ROUNDUP(BY330,0),BY330)","v":0},{"$f":"IF(SUM($Y331:BY331)>1,ROUNDUP(BZ330,0),BZ330)","v":0},{"$f":"IF(SUM($Y331:BZ331)>1,ROUNDUP(CA330,0),CA330)","v":1},{"$f":"IF(SUM($Y331:CA331)>1,ROUNDUP(CB330,0),CB330)","v":0},{"$f":"IF(SUM($Y331:CB331)>1,ROUNDUP(CC330,0),CC330)","v":0},{"$f":"IF(SUM($Y331:CC331)>1,ROUNDUP(CD330,0),CD330)","v":1},{"$f":"IF(SUM($Y331:CD331)>1,ROUNDUP(CE330,0),CE330)","v":0},{"$f":"IF(SUM($Y331:CE331)>1,ROUNDUP(CF330,0),CF330)","v":0},{"$f":"IF(SUM($Y331:CF331)>1,ROUNDUP(CG330,0),CG330)","v":1},{"$f":"IF(SUM($Y331:CG331)>1,ROUNDUP(CH330,0),CH330)","v":0},{"$f":"IF(SUM($Y331:CH331)>1,ROUNDUP(CI330,0),CI330)","v":0},{"$f":"IF(SUM($Y331:CI331)>1,ROUNDUP(CJ330,0),CJ330)","v":1},null,{"$f":"IF(SUM($Y331:CK331)>1,ROUNDUP(CL330,0),CL330)","v":0},{"$f":"IF(SUM($Y331:CL331)>1,ROUNDUP(CM330,0),CM330)","v":0},{"$f":"IF(SUM($Y331:CM331)>1,ROUNDUP(CN330,0),CN330)","v":1},{"$f":"IF(SUM($Y331:CN331)>1,ROUNDUP(CO330,0),CO330)","v":0},{"$f":"IF(SUM($Y331:CO331)>1,ROUNDUP(CP330,0),CP330)","v":0},{"$f":"IF(SUM($Y331:CP331)>1,ROUNDUP(CQ330,0),CQ330)","v":1},{"$f":"IF(SUM($Y331:CQ331)>1,ROUNDUP(CR330,0),CR330)","v":0},{"$f":"IF(SUM($Y331:CR331)>1,ROUNDUP(CS330,0),CS330)","v":0},{"$f":"IF(SUM($Y331:CS331)>1,ROUNDUP(CT330,0),CT330)","v":1},{"$f":"IF(SUM($Y331:CT331)>1,ROUNDUP(CU330,0),CU330)","v":0},{"$f":"IF(SUM($Y331:CU331)>1,ROUNDUP(CV330,0),CV330)","v":0},{"$f":"IF(SUM($Y331:CV331)>1,ROUNDUP(CW330,0),CW330)","v":1},null,{"$f":"IF(SUM($Y331:CX331)>1,ROUNDUP(CY330,0),CY330)","v":0},{"$f":"IF(SUM($Y331:CY331)>1,ROUNDUP(CZ330,0),CZ330)","v":0},{"$f":"IF(SUM($Y331:CZ331)>1,ROUNDUP(DA330,0),DA330)","v":1},{"$f":"IF(SUM($Y331:DA331)>1,ROUNDUP(DB330,0),DB330)","v":0},{"$f":"IF(SUM($Y331:DB331)>1,ROUNDUP(DC330,0),DC330)","v":0},{"$f":"IF(SUM($Y331:DC331)>1,ROUNDUP(DD330,0),DD330)","v":1},{"$f":"IF(SUM($Y331:DD331)>1,ROUNDUP(DE330,0),DE330)","v":0},{"$f":"IF(SUM($Y331:DE331)>1,ROUNDUP(DF330,0),DF330)","v":0},{"$f":"IF(SUM($Y331:DF331)>1,ROUNDUP(DG330,0),DG330)","v":1},{"$f":"IF(SUM($Y331:DG331)>1,ROUNDUP(DH330,0),DH330)","v":0},{"$f":"IF(SUM($Y331:DH331)>1,ROUNDUP(DI330,0),DI330)","v":0},{"$f":"IF(SUM($Y331:DI331)>1,ROUNDUP(DJ330,0),DJ330)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":331}]
[{"$f":"A334","v":1},{"$f":"\"C\"&C333","v":"C12"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y352=1,X337*-$F336/$G351*SUM(Y359:AJ359),X337*-$F336/$G351*Y359)","v":0},{"$f":"IF(Z352=1,Y337*-$F336/$G351*SUM(Z359:AL359),Y337*-$F336/$G351*Z359)","v":0},{"$f":"IF(AA352=1,Z337*-$F336/$G351*SUM(AA359:AM359),Z337*-$F336/$G351*AA359)","v":0},{"$f":"IF(AB352=1,AA337*-$F336/$G351*SUM(AB359:AN359),AA337*-$F336/$G351*AB359)","v":0},{"$f":"IF(AC352=1,AB337*-$F336/$G351*SUM(AC359:AO359),AB337*-$F336/$G351*AC359)","v":0},{"$f":"IF(AD352=1,AC337*-$F336/$G351*SUM(AD359:AP359),AC337*-$F336/$G351*AD359)","v":0},{"$f":"IF(AE352=1,AD337*-$F336/$G351*SUM(AE359:AQ359),AD337*-$F336/$G351*AE359)","v":0},{"$f":"IF(AF352=1,AE337*-$F336/$G351*SUM(AF359:AR359),AE337*-$F336/$G351*AF359)","v":0},{"$f":"IF(AG352=1,AF337*-$F336/$G351*SUM(AG359:AS359),AF337*-$F336/$G351*AG359)","v":0},{"$f":"IF(AH352=1,AG337*-$F336/$G351*SUM(AH359:AT359),AG337*-$F336/$G351*AH359)","v":0},{"$f":"IF(AI352=1,AH337*-$F336/$G351*SUM(AI359:AU359),AH337*-$F336/$G351*AI359)","v":0},{"$f":"IF(AJ352=1,AI337*-$F336/$G351*SUM(AJ359:AV359),AI337*-$F336/$G351*AJ359)","v":0},{"$f":"SUM(Y335:AJ335)","v":0},{"$f":"IF(AL352=1,AJ337*-$F336/$G351*SUM(AL359:AW359),AJ337*-$F336/$G351*AL359)","v":0},{"$f":"IF(AM352=1,AL337*-$F336/$G351*SUM(AM359:AZ359),AL337*-$F336/$G351*AM359)","v":0},{"$f":"IF(AN352=1,AM337*-$F336/$G351*SUM(AN359:BA359),AM337*-$F336/$G351*AN359)","v":0},{"$f":"IF(AO352=1,AN337*-$F336/$G351*SUM(AO359:BB359),AN337*-$F336/$G351*AO359)","v":0},{"$f":"IF(AP352=1,AO337*-$F336/$G351*SUM(AP359:BC359),AO337*-$F336/$G351*AP359)","v":0},{"$f":"IF(AQ352=1,AP337*-$F336/$G351*SUM(AQ359:BD359),AP337*-$F336/$G351*AQ359)","v":0},{"$f":"IF(AR352=1,AQ337*-$F336/$G351*SUM(AR359:BE359),AQ337*-$F336/$G351*AR359)","v":0},{"$f":"IF(AS352=1,AR337*-$F336/$G351*SUM(AS359:BF359),AR337*-$F336/$G351*AS359)","v":0},{"$f":"IF(AT352=1,AS337*-$F336/$G351*SUM(AT359:BG359),AS337*-$F336/$G351*AT359)","v":0},{"$f":"IF(AU352=1,AT337*-$F336/$G351*SUM(AU359:BH359),AT337*-$F336/$G351*AU359)","v":0},{"$f":"IF(AV352=1,AU337*-$F336/$G351*SUM(AV359:BI359),AU337*-$F336/$G351*AV359)","v":0},{"$f":"IF(AW352=1,AV337*-$F336/$G351*SUM(AW359:BJ359),AV337*-$F336/$G351*AW359)","v":0},{"$f":"SUM(AL335:AW335)","v":0},{"$f":"IF(AY352=1,AW337*-$F336/$G351*SUM(AY359:BJ359),AW337*-$F336/$G351*AY359)","v":0},{"$f":"IF(AZ352=1,AY337*-$F336/$G351*SUM(AZ359:BM359),AY337*-$F336/$G351*AZ359)","v":0},{"$f":"IF(BA352=1,AZ337*-$F336/$G351*SUM(BA359:BN359),AZ337*-$F336/$G351*BA359)","v":0},{"$f":"IF(BB352=1,BA337*-$F336/$G351*SUM(BB359:BO359),BA337*-$F336/$G351*BB359)","v":0},{"$f":"IF(BC352=1,BB337*-$F336/$G351*SUM(BC359:BP359),BB337*-$F336/$G351*BC359)","v":0},{"$f":"IF(BD352=1,BC337*-$F336/$G351*SUM(BD359:BQ359),BC337*-$F336/$G351*BD359)","v":0},{"$f":"IF(BE352=1,BD337*-$F336/$G351*SUM(BE359:BR359),BD337*-$F336/$G351*BE359)","v":0},{"$f":"IF(BF352=1,BE337*-$F336/$G351*SUM(BF359:BS359),BE337*-$F336/$G351*BF359)","v":0},{"$f":"IF(BG352=1,BF337*-$F336/$G351*SUM(BG359:BT359),BF337*-$F336/$G351*BG359)","v":0},{"$f":"IF(BH352=1,BG337*-$F336/$G351*SUM(BH359:BU359),BG337*-$F336/$G351*BH359)","v":0},{"$f":"IF(BI352=1,BH337*-$F336/$G351*SUM(BI359:BV359),BH337*-$F336/$G351*BI359)","v":0},{"$f":"IF(BJ352=1,BI337*-$F336/$G351*SUM(BJ359:BW359),BI337*-$F336/$G351*BJ359)","v":0},{"$f":"SUM(AY335:BJ335)","v":0},{"$f":"IF(BL352=1,BJ337*-$F336/$G351*SUM(BL359:BW359),BJ337*-$F336/$G351*BL359)","v":0},{"$f":"IF(BM352=1,BL337*-$F336/$G351*SUM(BM359:BZ359),BL337*-$F336/$G351*BM359)","v":0},{"$f":"IF(BN352=1,BM337*-$F336/$G351*SUM(BN359:CA359),BM337*-$F336/$G351*BN359)","v":0},{"$f":"IF(BO352=1,BN337*-$F336/$G351*SUM(BO359:CB359),BN337*-$F336/$G351*BO359)","v":0},{"$f":"IF(BP352=1,BO337*-$F336/$G351*SUM(BP359:CC359),BO337*-$F336/$G351*BP359)","v":0},{"$f":"IF(BQ352=1,BP337*-$F336/$G351*SUM(BQ359:CD359),BP337*-$F336/$G351*BQ359)","v":0},{"$f":"IF(BR352=1,BQ337*-$F336/$G351*SUM(BR359:CE359),BQ337*-$F336/$G351*BR359)","v":0},{"$f":"IF(BS352=1,BR337*-$F336/$G351*SUM(BS359:CF359),BR337*-$F336/$G351*BS359)","v":0},{"$f":"IF(BT352=1,BS337*-$F336/$G351*SUM(BT359:CG359),BS337*-$F336/$G351*BT359)","v":0},{"$f":"IF(BU352=1,BT337*-$F336/$G351*SUM(BU359:CH359),BT337*-$F336/$G351*BU359)","v":0},{"$f":"IF(BV352=1,BU337*-$F336/$G351*SUM(BV359:CI359),BU337*-$F336/$G351*BV359)","v":0},{"$f":"IF(BW352=1,BV337*-$F336/$G351*SUM(BW359:CJ359),BV337*-$F336/$G351*BW359)","v":0},{"$f":"SUM(BL335:BW335)","v":0},{"$f":"IF(BY352=1,BW337*-$F336/$G351*SUM(BY359:CJ359),BW337*-$F336/$G351*BY359)","v":0},{"$f":"IF(BZ352=1,BY337*-$F336/$G351*SUM(BZ359:CM359),BY337*-$F336/$G351*BZ359)","v":0},{"$f":"IF(CA352=1,BZ337*-$F336/$G351*SUM(CA359:CN359),BZ337*-$F336/$G351*CA359)","v":0},{"$f":"IF(CB352=1,CA337*-$F336/$G351*SUM(CB359:CO359),CA337*-$F336/$G351*CB359)","v":0},{"$f":"IF(CC352=1,CB337*-$F336/$G351*SUM(CC359:CP359),CB337*-$F336/$G351*CC359)","v":0},{"$f":"IF(CD352=1,CC337*-$F336/$G351*SUM(CD359:CQ359),CC337*-$F336/$G351*CD359)","v":0},{"$f":"IF(CE352=1,CD337*-$F336/$G351*SUM(CE359:CR359),CD337*-$F336/$G351*CE359)","v":0},{"$f":"IF(CF352=1,CE337*-$F336/$G351*SUM(CF359:CS359),CE337*-$F336/$G351*CF359)","v":0},{"$f":"IF(CG352=1,CF337*-$F336/$G351*SUM(CG359:CT359),CF337*-$F336/$G351*CG359)","v":0},{"$f":"IF(CH352=1,CG337*-$F336/$G351*SUM(CH359:CU359),CG337*-$F336/$G351*CH359)","v":0},{"$f":"IF(CI352=1,CH337*-$F336/$G351*SUM(CI359:CV359),CH337*-$F336/$G351*CI359)","v":0},{"$f":"IF(CJ352=1,CI337*-$F336/$G351*SUM(CJ359:CW359),CI337*-$F336/$G351*CJ359)","v":0},{"$f":"SUM(BY335:CJ335)","v":0},{"$f":"IF(CL352=1,CJ337*-$F336/$G351*SUM(CL359:CW359),CJ337*-$F336/$G351*CL359)","v":0},{"$f":"IF(CM352=1,CL337*-$F336/$G351*SUM(CM359:CZ359),CL337*-$F336/$G351*CM359)","v":0},{"$f":"IF(CN352=1,CM337*-$F336/$G351*SUM(CN359:DA359),CM337*-$F336/$G351*CN359)","v":0},{"$f":"IF(CO352=1,CN337*-$F336/$G351*SUM(CO359:DB359),CN337*-$F336/$G351*CO359)","v":0},{"$f":"IF(CP352=1,CO337*-$F336/$G351*SUM(CP359:DC359),CO337*-$F336/$G351*CP359)","v":0},{"$f":"IF(CQ352=1,CP337*-$F336/$G351*SUM(CQ359:DD359),CP337*-$F336/$G351*CQ359)","v":0},{"$f":"IF(CR352=1,CQ337*-$F336/$G351*SUM(CR359:DE359),CQ337*-$F336/$G351*CR359)","v":0},{"$f":"IF(CS352=1,CR337*-$F336/$G351*SUM(CS359:DF359),CR337*-$F336/$G351*CS359)","v":0},{"$f":"IF(CT352=1,CS337*-$F336/$G351*SUM(CT359:DG359),CS337*-$F336/$G351*CT359)","v":0},{"$f":"IF(CU352=1,CT337*-$F336/$G351*SUM(CU359:DH359),CT337*-$F336/$G351*CU359)","v":0},{"$f":"IF(CV352=1,CU337*-$F336/$G351*SUM(CV359:DI359),CU337*-$F336/$G351*CV359)","v":0},{"$f":"IF(CW352=1,CV337*-$F336/$G351*SUM(CW359:DJ359),CV337*-$F336/$G351*CW359)","v":0},{"$f":"SUM(CL335:CW335)","v":0},{"$f":"IF(CY352=1,CW337*-$F336/$G351*SUM(CY359:DJ359),CW337*-$F336/$G351*CY359)","v":0},{"$f":"IF(CZ352=1,CY337*-$F336/$G351*SUM(CZ359:DM359),CY337*-$F336/$G351*CZ359)","v":0},{"$f":"IF(DA352=1,CZ337*-$F336/$G351*SUM(DA359:DN359),CZ337*-$F336/$G351*DA359)","v":0},{"$f":"IF(DB352=1,DA337*-$F336/$G351*SUM(DB359:DO359),DA337*-$F336/$G351*DB359)","v":0},{"$f":"IF(DC352=1,DB337*-$F336/$G351*SUM(DC359:DP359),DB337*-$F336/$G351*DC359)","v":0},{"$f":"IF(DD352=1,DC337*-$F336/$G351*SUM(DD359:DQ359),DC337*-$F336/$G351*DD359)","v":0},{"$f":"IF(DE352=1,DD337*-$F336/$G351*SUM(DE359:DR359),DD337*-$F336/$G351*DE359)","v":0},{"$f":"IF(DF352=1,DE337*-$F336/$G351*SUM(DF359:DS359),DE337*-$F336/$G351*DF359)","v":0},{"$f":"IF(DG352=1,DF337*-$F336/$G351*SUM(DG359:DT359),DF337*-$F336/$G351*DG359)","v":0},{"$f":"IF(DH352=1,DG337*-$F336/$G351*SUM(DH359:DU359),DG337*-$F336/$G351*DH359)","v":0},{"$f":"IF(DI352=1,DH337*-$F336/$G351*SUM(DI359:DU359),DH337*-$F336/$G351*DI359)","v":0},{"$f":"IF(DJ352=1,DI337*-$F336/$G351*SUM(DJ359:DU359),DI337*-$F336/$G351*DJ359)","v":0},{"$f":"SUM(CY335:DJ335)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":335}]
[1,{"$f":"\"I\"&C333","v":"I12"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X344-(AJ337*AJ358-SUM(Y343:AJ343))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK344-(AW337*AW358-SUM(AL343:AW343))","v":0},{"$f":"SUM(AL341:AW341)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX344-(BJ337*BJ358-SUM(AY343:BJ343))","v":0},{"$f":"SUM(AY341:BJ341)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK344-(BW337*BW358-SUM(BL343:BW343))","v":0},{"$f":"SUM(BL341:BW341)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX344-(CJ337*CJ358-SUM(BY343:CJ343))","v":0},{"$f":"SUM(BY341:CJ341)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK344-(CW337*CW358-SUM(CL343:CW343))","v":0},{"$f":"SUM(CL341:CW341)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX344-(DJ337*DJ358-SUM(CY343:DJ343))","v":0},{"$f":"SUM(CY341:DJ341)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":341}]
[1,{"$f":"\"L\"&C333","v":"L12"},{"$f":"\"RG\"&F333","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X337*X358","v":0},{"$f":"+X344+Y342+Y343","v":0},{"$f":"+Y344+Z342+Z343","v":0},{"$f":"+Z344+AA342+AA343","v":0},{"$f":"+AA344+AB342+AB343","v":0},{"$f":"+AB344+AC342+AC343","v":0},{"$f":"+AC344+AD342+AD343","v":0},{"$f":"+AD344+AE342+AE343","v":0},{"$f":"+AE344+AF342+AF343","v":0},{"$f":"+AF344+AG342+AG343","v":0},{"$f":"+AG344+AH342+AH343","v":0},{"$f":"+AH344+AI342+AI343","v":0},{"$f":"+AI344+AJ342+AJ343","v":0},{"$f":"+AJ344","v":0},{"$f":"+AK344+AL342+AL343","v":0},{"$f":"+AL344+AM342+AM343","v":0},{"$f":"+AM344+AN342+AN343","v":0},{"$f":"+AN344+AO342+AO343","v":0},{"$f":"+AO344+AP342+AP343","v":0},{"$f":"+AP344+AQ342+AQ343","v":0},{"$f":"+AQ344+AR342+AR343","v":0},{"$f":"+AR344+AS342+AS343","v":0},{"$f":"+AS344+AT342+AT343","v":0},{"$f":"+AT344+AU342+AU343","v":0},{"$f":"+AU344+AV342+AV343","v":0},{"$f":"+AV344+AW342+AW343","v":0},{"$f":"+AW344","v":0},{"$f":"+AX344+AY342+AY343","v":0},{"$f":"+AY344+AZ342+AZ343","v":0},{"$f":"+AZ344+BA342+BA343","v":0},{"$f":"+BA344+BB342+BB343","v":0},{"$f":"+BB344+BC342+BC343","v":0},{"$f":"+BC344+BD342+BD343","v":0},{"$f":"+BD344+BE342+BE343","v":0},{"$f":"+BE344+BF342+BF343","v":0},{"$f":"+BF344+BG342+BG343","v":0},{"$f":"+BG344+BH342+BH343","v":0},{"$f":"+BH344+BI342+BI343","v":0},{"$f":"+BI344+BJ342+BJ343","v":0},{"$f":"+BJ344","v":0},{"$f":"+BK344+BL342+BL343","v":0},{"$f":"+BL344+BM342+BM343","v":0},{"$f":"+BM344+BN342+BN343","v":0},{"$f":"+BN344+BO342+BO343","v":0},{"$f":"+BO344+BP342+BP343","v":0},{"$f":"+BP344+BQ342+BQ343","v":0},{"$f":"+BQ344+BR342+BR343","v":0},{"$f":"+BR344+BS342+BS343","v":0},{"$f":"+BS344+BT342+BT343","v":0},{"$f":"+BT344+BU342+BU343","v":0},{"$f":"+BU344+BV342+BV343","v":0},{"$f":"+BV344+BW342+BW343","v":0},{"$f":"+BW344","v":0},{"$f":"+BX344+BY342+BY343","v":0},{"$f":"+BY344+BZ342+BZ343","v":0},{"$f":"+BZ344+CA342+CA343","v":0},{"$f":"+CA344+CB342+CB343","v":0},{"$f":"+CB344+CC342+CC343","v":0},{"$f":"+CC344+CD342+CD343","v":0},{"$f":"+CD344+CE342+CE343","v":0},{"$f":"+CE344+CF342+CF343","v":0},{"$f":"+CF344+CG342+CG343","v":0},{"$f":"+CG344+CH342+CH343","v":0},{"$f":"+CH344+CI342+CI343","v":0},{"$f":"+CI344+CJ342+CJ343","v":0},{"$f":"+CJ344","v":0},{"$f":"+CK344+CL342+CL343","v":0},{"$f":"+CL344+CM342+CM343","v":0},{"$f":"+CM344+CN342+CN343","v":0},{"$f":"+CN344+CO342+CO343","v":0},{"$f":"+CO344+CP342+CP343","v":0},{"$f":"+CP344+CQ342+CQ343","v":0},{"$f":"+CQ344+CR342+CR343","v":0},{"$f":"+CR344+CS342+CS343","v":0},{"$f":"+CS344+CT342+CT343","v":0},{"$f":"+CT344+CU342+CU343","v":0},{"$f":"+CU344+CV342+CV343","v":0},{"$f":"+CV344+CW342+CW343","v":0},{"$f":"+CW344","v":0},{"$f":"+CX344+CY342+CY343","v":0},{"$f":"+CY344+CZ342+CZ343","v":0},{"$f":"+CZ344+DA342+DA343","v":0},{"$f":"+DA344+DB342+DB343","v":0},{"$f":"+DB344+DC342+DC343","v":0},{"$f":"+DC344+DD342+DD343","v":0},{"$f":"+DD344+DE342+DE343","v":0},{"$f":"+DE344+DF342+DF343","v":0},{"$f":"+DF344+DG342+DG343","v":0},{"$f":"+DG344+DH342+DH343","v":0},{"$f":"+DH344+DI342+DI343","v":0},{"$f":"+DI344+DJ342+DJ343","v":0},{"$f":"+DJ344","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":344}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F334,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F337=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F337=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F337=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F337=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F337=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F337=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F337=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":351}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F334,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":355}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y359","v":0},{"$f":"IF(SUM($Y360:Y360)>1,ROUNDUP(Z359,0),Z359)","v":0},{"$f":"IF(SUM($Y360:Z360)>1,ROUNDUP(AA359,0),AA359)","v":1},{"$f":"IF(SUM($Y360:AA360)>1,ROUNDUP(AB359,0),AB359)","v":0},{"$f":"IF(SUM($Y360:AB360)>1,ROUNDUP(AC359,0),AC359)","v":0},{"$f":"IF(SUM($Y360:AC360)>1,ROUNDUP(AD359,0),AD359)","v":1},{"$f":"IF(SUM($Y360:AD360)>1,ROUNDUP(AE359,0),AE359)","v":0},{"$f":"IF(SUM($Y360:AE360)>1,ROUNDUP(AF359,0),AF359)","v":0},{"$f":"IF(SUM($Y360:AF360)>1,ROUNDUP(AG359,0),AG359)","v":1},{"$f":"IF(SUM($Y360:AG360)>1,ROUNDUP(AH359,0),AH359)","v":0},{"$f":"IF(SUM($Y360:AH360)>1,ROUNDUP(AI359,0),AI359)","v":0},{"$f":"IF(SUM($Y360:AI360)>1,ROUNDUP(AJ359,0),AJ359)","v":1},null,{"$f":"IF(SUM($Y360:AK360)>1,ROUNDUP(AL359,0),AL359)","v":0},{"$f":"IF(SUM($Y360:AL360)>1,ROUNDUP(AM359,0),AM359)","v":0},{"$f":"IF(SUM($Y360:AM360)>1,ROUNDUP(AN359,0),AN359)","v":1},{"$f":"IF(SUM($Y360:AN360)>1,ROUNDUP(AO359,0),AO359)","v":0},{"$f":"IF(SUM($Y360:AO360)>1,ROUNDUP(AP359,0),AP359)","v":0},{"$f":"IF(SUM($Y360:AP360)>1,ROUNDUP(AQ359,0),AQ359)","v":1},{"$f":"IF(SUM($Y360:AQ360)>1,ROUNDUP(AR359,0),AR359)","v":0},{"$f":"IF(SUM($Y360:AR360)>1,ROUNDUP(AS359,0),AS359)","v":0},{"$f":"IF(SUM($Y360:AS360)>1,ROUNDUP(AT359,0),AT359)","v":1},{"$f":"IF(SUM($Y360:AT360)>1,ROUNDUP(AU359,0),AU359)","v":0},{"$f":"IF(SUM($Y360:AU360)>1,ROUNDUP(AV359,0),AV359)","v":0},{"$f":"IF(SUM($Y360:AV360)>1,ROUNDUP(AW359,0),AW359)","v":1},null,{"$f":"IF(SUM($Y360:AX360)>1,ROUNDUP(AY359,0),AY359)","v":0},{"$f":"IF(SUM($Y360:AY360)>1,ROUNDUP(AZ359,0),AZ359)","v":0},{"$f":"IF(SUM($Y360:AZ360)>1,ROUNDUP(BA359,0),BA359)","v":1},{"$f":"IF(SUM($Y360:BA360)>1,ROUNDUP(BB359,0),BB359)","v":0},{"$f":"IF(SUM($Y360:BB360)>1,ROUNDUP(BC359,0),BC359)","v":0},{"$f":"IF(SUM($Y360:BC360)>1,ROUNDUP(BD359,0),BD359)","v":1},{"$f":"IF(SUM($Y360:BD360)>1,ROUNDUP(BE359,0),BE359)","v":0},{"$f":"IF(SUM($Y360:BE360)>1,ROUNDUP(BF359,0),BF359)","v":0},{"$f":"IF(SUM($Y360:BF360)>1,ROUNDUP(BG359,0),BG359)","v":1},{"$f":"IF(SUM($Y360:BG360)>1,ROUNDUP(BH359,0),BH359)","v":0},{"$f":"IF(SUM($Y360:BH360)>1,ROUNDUP(BI359,0),BI359)","v":0},{"$f":"IF(SUM($Y360:BI360)>1,ROUNDUP(BJ359,0),BJ359)","v":1},null,{"$f":"IF(SUM($Y360:BK360)>1,ROUNDUP(BL359,0),BL359)","v":0},{"$f":"IF(SUM($Y360:BL360)>1,ROUNDUP(BM359,0),BM359)","v":0},{"$f":"IF(SUM($Y360:BM360)>1,ROUNDUP(BN359,0),BN359)","v":1},{"$f":"IF(SUM($Y360:BN360)>1,ROUNDUP(BO359,0),BO359)","v":0},{"$f":"IF(SUM($Y360:BO360)>1,ROUNDUP(BP359,0),BP359)","v":0},{"$f":"IF(SUM($Y360:BP360)>1,ROUNDUP(BQ359,0),BQ359)","v":1},{"$f":"IF(SUM($Y360:BQ360)>1,ROUNDUP(BR359,0),BR359)","v":0},{"$f":"IF(SUM($Y360:BR360)>1,ROUNDUP(BS359,0),BS359)","v":0},{"$f":"IF(SUM($Y360:BS360)>1,ROUNDUP(BT359,0),BT359)","v":1},{"$f":"IF(SUM($Y360:BT360)>1,ROUNDUP(BU359,0),BU359)","v":0},{"$f":"IF(SUM($Y360:BU360)>1,ROUNDUP(BV359,0),BV359)","v":0},{"$f":"IF(SUM($Y360:BV360)>1,ROUNDUP(BW359,0),BW359)","v":1},null,{"$f":"IF(SUM($Y360:BX360)>1,ROUNDUP(BY359,0),BY359)","v":0},{"$f":"IF(SUM($Y360:BY360)>1,ROUNDUP(BZ359,0),BZ359)","v":0},{"$f":"IF(SUM($Y360:BZ360)>1,ROUNDUP(CA359,0),CA359)","v":1},{"$f":"IF(SUM($Y360:CA360)>1,ROUNDUP(CB359,0),CB359)","v":0},{"$f":"IF(SUM($Y360:CB360)>1,ROUNDUP(CC359,0),CC359)","v":0},{"$f":"IF(SUM($Y360:CC360)>1,ROUNDUP(CD359,0),CD359)","v":1},{"$f":"IF(SUM($Y360:CD360)>1,ROUNDUP(CE359,0),CE359)","v":0},{"$f":"IF(SUM($Y360:CE360)>1,ROUNDUP(CF359,0),CF359)","v":0},{"$f":"IF(SUM($Y360:CF360)>1,ROUNDUP(CG359,0),CG359)","v":1},{"$f":"IF(SUM($Y360:CG360)>1,ROUNDUP(CH359,0),CH359)","v":0},{"$f":"IF(SUM($Y360:CH360)>1,ROUNDUP(CI359,0),CI359)","v":0},{"$f":"IF(SUM($Y360:CI360)>1,ROUNDUP(CJ359,0),CJ359)","v":1},null,{"$f":"IF(SUM($Y360:CK360)>1,ROUNDUP(CL359,0),CL359)","v":0},{"$f":"IF(SUM($Y360:CL360)>1,ROUNDUP(CM359,0),CM359)","v":0},{"$f":"IF(SUM($Y360:CM360)>1,ROUNDUP(CN359,0),CN359)","v":1},{"$f":"IF(SUM($Y360:CN360)>1,ROUNDUP(CO359,0),CO359)","v":0},{"$f":"IF(SUM($Y360:CO360)>1,ROUNDUP(CP359,0),CP359)","v":0},{"$f":"IF(SUM($Y360:CP360)>1,ROUNDUP(CQ359,0),CQ359)","v":1},{"$f":"IF(SUM($Y360:CQ360)>1,ROUNDUP(CR359,0),CR359)","v":0},{"$f":"IF(SUM($Y360:CR360)>1,ROUNDUP(CS359,0),CS359)","v":0},{"$f":"IF(SUM($Y360:CS360)>1,ROUNDUP(CT359,0),CT359)","v":1},{"$f":"IF(SUM($Y360:CT360)>1,ROUNDUP(CU359,0),CU359)","v":0},{"$f":"IF(SUM($Y360:CU360)>1,ROUNDUP(CV359,0),CV359)","v":0},{"$f":"IF(SUM($Y360:CV360)>1,ROUNDUP(CW359,0),CW359)","v":1},null,{"$f":"IF(SUM($Y360:CX360)>1,ROUNDUP(CY359,0),CY359)","v":0},{"$f":"IF(SUM($Y360:CY360)>1,ROUNDUP(CZ359,0),CZ359)","v":0},{"$f":"IF(SUM($Y360:CZ360)>1,ROUNDUP(DA359,0),DA359)","v":1},{"$f":"IF(SUM($Y360:DA360)>1,ROUNDUP(DB359,0),DB359)","v":0},{"$f":"IF(SUM($Y360:DB360)>1,ROUNDUP(DC359,0),DC359)","v":0},{"$f":"IF(SUM($Y360:DC360)>1,ROUNDUP(DD359,0),DD359)","v":1},{"$f":"IF(SUM($Y360:DD360)>1,ROUNDUP(DE359,0),DE359)","v":0},{"$f":"IF(SUM($Y360:DE360)>1,ROUNDUP(DF359,0),DF359)","v":0},{"$f":"IF(SUM($Y360:DF360)>1,ROUNDUP(DG359,0),DG359)","v":1},{"$f":"IF(SUM($Y360:DG360)>1,ROUNDUP(DH359,0),DH359)","v":0},{"$f":"IF(SUM($Y360:DH360)>1,ROUNDUP(DI359,0),DI359)","v":0},{"$f":"IF(SUM($Y360:DI360)>1,ROUNDUP(DJ359,0),DJ359)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":360}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X337<1,0,PMT(Y350/$G351,$I333-X354,X337)*Y359)","v":0},{"$f":"IF(Y337<1,0,PMT(Z350/$G351,$I333-Y354,Y337)*Z359)","v":0},{"$f":"IF(Z337<1,0,PMT(AA350/$G351,$I333-Z354,Z337)*AA359)","v":0},{"$f":"IF(AA337<1,0,PMT(AB350/$G351,$I333-AA354,AA337)*AB359)","v":0},{"$f":"IF(AB337<1,0,PMT(AC350/$G351,$I333-AB354,AB337)*AC359)","v":0},{"$f":"IF(AC337<1,0,PMT(AD350/$G351,$I333-AC354,AC337)*AD359)","v":0},{"$f":"IF(AD337<1,0,PMT(AE350/$G351,$I333-AD354,AD337)*AE359)","v":0},{"$f":"IF(AE337<1,0,PMT(AF350/$G351,$I333-AE354,AE337)*AF359)","v":0},{"$f":"IF(AF337<1,0,PMT(AG350/$G351,$I333-AF354,AF337)*AG359)","v":0},{"$f":"IF(AG337<1,0,PMT(AH350/$G351,$I333-AG354,AG337)*AH359)","v":0},{"$f":"IF(AH337<1,0,PMT(AI350/$G351,$I333-AH354,AH337)*AI359)","v":0},{"$f":"IF(AI337<1,0,PMT(AJ350/$G351,$I333-AI354,AI337)*AJ359)","v":0},null,{"$f":"IF(AJ337<1,0,PMT(AL350/$G351,$I333-AJ354,AJ337)*AL359)","v":0},{"$f":"IF(AL337<1,0,PMT(AM350/$G351,$I333-AL354,AL337)*AM359)","v":0},{"$f":"IF(AM337<1,0,PMT(AN350/$G351,$I333-AM354,AM337)*AN359)","v":0},{"$f":"IF(AN337<1,0,PMT(AO350/$G351,$I333-AN354,AN337)*AO359)","v":0},{"$f":"IF(AO337<1,0,PMT(AP350/$G351,$I333-AO354,AO337)*AP359)","v":0},{"$f":"IF(AP337<1,0,PMT(AQ350/$G351,$I333-AP354,AP337)*AQ359)","v":0},{"$f":"IF(AQ337<1,0,PMT(AR350/$G351,$I333-AQ354,AQ337)*AR359)","v":0},{"$f":"IF(AR337<1,0,PMT(AS350/$G351,$I333-AR354,AR337)*AS359)","v":0},{"$f":"IF(AS337<1,0,PMT(AT350/$G351,$I333-AS354,AS337)*AT359)","v":0},{"$f":"IF(AT337<1,0,PMT(AU350/$G351,$I333-AT354,AT337)*AU359)","v":0},{"$f":"IF(AU337<1,0,PMT(AV350/$G351,$I333-AU354,AU337)*AV359)","v":0},{"$f":"IF(AV337<1,0,PMT(AW350/$G351,$I333-AV354,AV337)*AW359)","v":0},null,{"$f":"IF(AW337<1,0,PMT(AY350/$G351,$I333-AW354,AW337)*AY359)","v":0},{"$f":"IF(AY337<1,0,PMT(AZ350/$G351,$I333-AY354,AY337)*AZ359)","v":0},{"$f":"IF(AZ337<1,0,PMT(BA350/$G351,$I333-AZ354,AZ337)*BA359)","v":0},{"$f":"IF(BA337<1,0,PMT(BB350/$G351,$I333-BA354,BA337)*BB359)","v":0},{"$f":"IF(BB337<1,0,PMT(BC350/$G351,$I333-BB354,BB337)*BC359)","v":0},{"$f":"IF(BC337<1,0,PMT(BD350/$G351,$I333-BC354,BC337)*BD359)","v":0},{"$f":"IF(BD337<1,0,PMT(BE350/$G351,$I333-BD354,BD337)*BE359)","v":0},{"$f":"IF(BE337<1,0,PMT(BF350/$G351,$I333-BE354,BE337)*BF359)","v":0},{"$f":"IF(BF337<1,0,PMT(BG350/$G351,$I333-BF354,BF337)*BG359)","v":0},{"$f":"IF(BG337<1,0,PMT(BH350/$G351,$I333-BG354,BG337)*BH359)","v":0},{"$f":"IF(BH337<1,0,PMT(BI350/$G351,$I333-BH354,BH337)*BI359)","v":0},{"$f":"IF(BI337<1,0,PMT(BJ350/$G351,$I333-BI354,BI337)*BJ359)","v":0},null,{"$f":"IF(BJ337<1,0,PMT(BL350/$G351,$I333-BJ354,BJ337)*BL359)","v":0},{"$f":"IF(BL337<1,0,PMT(BM350/$G351,$I333-BL354,BL337)*BM359)","v":0},{"$f":"IF(BM337<1,0,PMT(BN350/$G351,$I333-BM354,BM337)*BN359)","v":0},{"$f":"IF(BN337<1,0,PMT(BO350/$G351,$I333-BN354,BN337)*BO359)","v":0},{"$f":"IF(BO337<1,0,PMT(BP350/$G351,$I333-BO354,BO337)*BP359)","v":0},{"$f":"IF(BP337<1,0,PMT(BQ350/$G351,$I333-BP354,BP337)*BQ359)","v":0},{"$f":"IF(BQ337<1,0,PMT(BR350/$G351,$I333-BQ354,BQ337)*BR359)","v":0},{"$f":"IF(BR337<1,0,PMT(BS350/$G351,$I333-BR354,BR337)*BS359)","v":0},{"$f":"IF(BS337<1,0,PMT(BT350/$G351,$I333-BS354,BS337)*BT359)","v":0},{"$f":"IF(BT337<1,0,PMT(BU350/$G351,$I333-BT354,BT337)*BU359)","v":0},{"$f":"IF(BU337<1,0,PMT(BV350/$G351,$I333-BU354,BU337)*BV359)","v":0},{"$f":"IF(BV337<1,0,PMT(BW350/$G351,$I333-BV354,BV337)*BW359)","v":0},null,{"$f":"IF(BW337<1,0,PMT(BY350/$G351,$I333-BW354,BW337)*BY359)","v":0},{"$f":"IF(BY337<1,0,PMT(BZ350/$G351,$I333-BY354,BY337)*BZ359)","v":0},{"$f":"IF(BZ337<1,0,PMT(CA350/$G351,$I333-BZ354,BZ337)*CA359)","v":0},{"$f":"IF(CA337<1,0,PMT(CB350/$G351,$I333-CA354,CA337)*CB359)","v":0},{"$f":"IF(CB337<1,0,PMT(CC350/$G351,$I333-CB354,CB337)*CC359)","v":0},{"$f":"IF(CC337<1,0,PMT(CD350/$G351,$I333-CC354,CC337)*CD359)","v":0},{"$f":"IF(CD337<1,0,PMT(CE350/$G351,$I333-CD354,CD337)*CE359)","v":0},{"$f":"IF(CE337<1,0,PMT(CF350/$G351,$I333-CE354,CE337)*CF359)","v":0},{"$f":"IF(CF337<1,0,PMT(CG350/$G351,$I333-CF354,CF337)*CG359)","v":0},{"$f":"IF(CG337<1,0,PMT(CH350/$G351,$I333-CG354,CG337)*CH359)","v":0},{"$f":"IF(CH337<1,0,PMT(CI350/$G351,$I333-CH354,CH337)*CI359)","v":0},{"$f":"IF(CI337<1,0,PMT(CJ350/$G351,$I333-CI354,CI337)*CJ359)","v":0},null,{"$f":"IF(CJ337<1,0,PMT(CL350/$G351,$I333-CJ354,CJ337)*CL359)","v":0},{"$f":"IF(CL337<1,0,PMT(CM350/$G351,$I333-CL354,CL337)*CM359)","v":0},{"$f":"IF(CM337<1,0,PMT(CN350/$G351,$I333-CM354,CM337)*CN359)","v":0},{"$f":"IF(CN337<1,0,PMT(CO350/$G351,$I333-CN354,CN337)*CO359)","v":0},{"$f":"IF(CO337<1,0,PMT(CP350/$G351,$I333-CO354,CO337)*CP359)","v":0},{"$f":"IF(CP337<1,0,PMT(CQ350/$G351,$I333-CP354,CP337)*CQ359)","v":0},{"$f":"IF(CQ337<1,0,PMT(CR350/$G351,$I333-CQ354,CQ337)*CR359)","v":0},{"$f":"IF(CR337<1,0,PMT(CS350/$G351,$I333-CR354,CR337)*CS359)","v":0},{"$f":"IF(CS337<1,0,PMT(CT350/$G351,$I333-CS354,CS337)*CT359)","v":0},{"$f":"IF(CT337<1,0,PMT(CU350/$G351,$I333-CT354,CT337)*CU359)","v":0},{"$f":"IF(CU337<1,0,PMT(CV350/$G351,$I333-CU354,CU337)*CV359)","v":0},{"$f":"IF(CV337<1,0,PMT(CW350/$G351,$I333-CV354,CV337)*CW359)","v":0},null,{"$f":"IF(CW337<1,0,PMT(CY350/$G351,$I333-CW354,CW337)*CY359)","v":0},{"$f":"IF(CY337<1,0,PMT(CZ350/$G351,$I333-CY354,CY337)*CZ359)","v":0},{"$f":"IF(CZ337<1,0,PMT(DA350/$G351,$I333-CZ354,CZ337)*DA359)","v":0},{"$f":"IF(DA337<1,0,PMT(DB350/$G351,$I333-DA354,DA337)*DB359)","v":0},{"$f":"IF(DB337<1,0,PMT(DC350/$G351,$I333-DB354,DB337)*DC359)","v":0},{"$f":"IF(DC337<1,0,PMT(DD350/$G351,$I333-DC354,DC337)*DD359)","v":0},{"$f":"IF(DD337<1,0,PMT(DE350/$G351,$I333-DD354,DD337)*DE359)","v":0},{"$f":"IF(DE337<1,0,PMT(DF350/$G351,$I333-DE354,DE337)*DF359)","v":0},{"$f":"IF(DF337<1,0,PMT(DG350/$G351,$I333-DF354,DF337)*DG359)","v":0},{"$f":"IF(DG337<1,0,PMT(DH350/$G351,$I333-DG354,DG337)*DH359)","v":0},{"$f":"IF(DH337<1,0,PMT(DI350/$G351,$I333-DH354,DH337)*DI359)","v":0},{"$f":"IF(DI337<1,0,PMT(DJ350/$G351,$I333-DI354,DI337)*DJ359)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":361}]
[1,{"$f":"\"G\"&C362","v":"G13"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y364*Y387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL364*AL387","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL368:AW368)","v":0},{"$f":"+AY364*AY387","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY368:BJ368)","v":0},{"$f":"+BL364*BL387","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL368:BW368)","v":0},{"$f":"+BY364*BY387","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY368:CJ368)","v":0},{"$f":"+CL364*CL387","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL368:CW368)","v":0},{"$f":"+CY364*CY387","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY368:DJ368)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":368}]
[1,{"$f":"\"I\"&C362","v":"I13"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X373-(AJ366*AJ387-SUM(Y372:AJ372))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK373-(AW366*AW387-SUM(AL372:AW372))","v":0},{"$f":"SUM(AL370:AW370)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX373-(BJ366*BJ387-SUM(AY372:BJ372))","v":0},{"$f":"SUM(AY370:BJ370)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK373-(BW366*BW387-SUM(BL372:BW372))","v":0},{"$f":"SUM(BL370:BW370)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX373-(CJ366*CJ387-SUM(BY372:CJ372))","v":0},{"$f":"SUM(BY370:CJ370)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK373-(CW366*CW387-SUM(CL372:CW372))","v":0},{"$f":"SUM(CL370:CW370)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX373-(DJ366*DJ387-SUM(CY372:DJ372))","v":0},{"$f":"SUM(CY370:DJ370)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":370}]
[1,null,{"$f":"\"RG\"&F362","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X382=1,F368,0)","v":0},{"$f":"+X375+Y374","v":0},{"$f":"+Y375+Z374","v":0},{"$f":"+Z375+AA374","v":0},{"$f":"+AA375+AB374","v":0},{"$f":"+AB375+AC374","v":0},{"$f":"+AC375+AD374","v":0},{"$f":"+AD375+AE374","v":0},{"$f":"+AE375+AF374","v":0},{"$f":"+AF375+AG374","v":0},{"$f":"+AG375+AH374","v":0},{"$f":"+AH375+AI374","v":0},{"$f":"+AI375+AJ374","v":0},{"$f":"+AJ375","v":0},{"$f":"+AK375+AL374","v":0},{"$f":"+AL375+AM374","v":0},{"$f":"+AM375+AN374","v":0},{"$f":"+AN375+AO374","v":0},{"$f":"+AO375+AP374","v":0},{"$f":"+AP375+AQ374","v":0},{"$f":"+AQ375+AR374","v":0},{"$f":"+AR375+AS374","v":0},{"$f":"+AS375+AT374","v":0},{"$f":"+AT375+AU374","v":0},{"$f":"+AU375+AV374","v":0},{"$f":"+AV375+AW374","v":0},{"$f":"+AW375","v":0},{"$f":"+AX375+AY374","v":0},{"$f":"+AY375+AZ374","v":0},{"$f":"+AZ375+BA374","v":0},{"$f":"+BA375+BB374","v":0},{"$f":"+BB375+BC374","v":0},{"$f":"+BC375+BD374","v":0},{"$f":"+BD375+BE374","v":0},{"$f":"+BE375+BF374","v":0},{"$f":"+BF375+BG374","v":0},{"$f":"+BG375+BH374","v":0},{"$f":"+BH375+BI374","v":0},{"$f":"+BI375+BJ374","v":0},{"$f":"+BJ375","v":0},{"$f":"+BK375+BL374","v":0},{"$f":"+BL375+BM374","v":0},{"$f":"+BM375+BN374","v":0},{"$f":"+BN375+BO374","v":0},{"$f":"+BO375+BP374","v":0},{"$f":"+BP375+BQ374","v":0},{"$f":"+BQ375+BR374","v":0},{"$f":"+BR375+BS374","v":0},{"$f":"+BS375+BT374","v":0},{"$f":"+BT375+BU374","v":0},{"$f":"+BU375+BV374","v":0},{"$f":"+BV375+BW374","v":0},{"$f":"+BW375","v":0},{"$f":"+BX375+BY374","v":0},{"$f":"+BY375+BZ374","v":0},{"$f":"+BZ375+CA374","v":0},{"$f":"+CA375+CB374","v":0},{"$f":"+CB375+CC374","v":0},{"$f":"+CC375+CD374","v":0},{"$f":"+CD375+CE374","v":0},{"$f":"+CE375+CF374","v":0},{"$f":"+CF375+CG374","v":0},{"$f":"+CG375+CH374","v":0},{"$f":"+CH375+CI374","v":0},{"$f":"+CI375+CJ374","v":0},{"$f":"+CJ375","v":0},{"$f":"+CK375+CL374","v":0},{"$f":"+CL375+CM374","v":0},{"$f":"+CM375+CN374","v":0},{"$f":"+CN375+CO374","v":0},{"$f":"+CO375+CP374","v":0},{"$f":"+CP375+CQ374","v":0},{"$f":"+CQ375+CR374","v":0},{"$f":"+CR375+CS374","v":0},{"$f":"+CS375+CT374","v":0},{"$f":"+CT375+CU374","v":0},{"$f":"+CU375+CV374","v":0},{"$f":"+CV375+CW374","v":0},{"$f":"+CW375","v":0},{"$f":"+CX375+CY374","v":0},{"$f":"+CY375+CZ374","v":0},{"$f":"+CZ375+DA374","v":0},{"$f":"+DA375+DB374","v":0},{"$f":"+DB375+DC374","v":0},{"$f":"+DC375+DD374","v":0},{"$f":"+DD375+DE374","v":0},{"$f":"+DE375+DF374","v":0},{"$f":"+DF375+DG374","v":0},{"$f":"+DG375+DH374","v":0},{"$f":"+DH375+DI374","v":0},{"$f":"+DI375+DJ374","v":0},{"$f":"+DJ375","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":375}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F363,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F366=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F366=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F366=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F366=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F366=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F366=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F366=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":380}]
[2,null,null,null,null,{"$f":"ADDRESS($DT382,AJ$5+25-(12/$G380),4)&\":\"&ADDRESS($DT382,AJ$5+24,4)","v":"AH382:AJ382"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y383=X383,0,IF(Y383=$I362,1,0))","v":0},{"$f":"IF(Z383=Y383,0,IF(Z383=$I362,1,0))","v":0},{"$f":"IF(AA383=Z383,0,IF(AA383=$I362,1,0))","v":0},{"$f":"IF(AB383=AA383,0,IF(AB383=$I362,1,0))","v":0},{"$f":"IF(AC383=AB383,0,IF(AC383=$I362,1,0))","v":0},{"$f":"IF(AD383=AC383,0,IF(AD383=$I362,1,0))","v":0},{"$f":"IF(AE383=AD383,0,IF(AE383=$I362,1,0))","v":0},{"$f":"IF(AF383=AE383,0,IF(AF383=$I362,1,0))","v":0},{"$f":"IF(AG383=AF383,0,IF(AG383=$I362,1,0))","v":0},{"$f":"IF(AH383=AG383,0,IF(AH383=$I362,1,0))","v":0},{"$f":"IF(AI383=AH383,0,IF(AI383=$I362,1,0))","v":0},{"$f":"IF(AJ383=AI383,0,IF(AJ383=$I362,1,0))","v":0},null,{"$f":"IF(AL383=AJ383,0,IF(AL383=$I362,1,0))","v":0},{"$f":"IF(AM383=AL383,0,IF(AM383=$I362,1,0))","v":0},{"$f":"IF(AN383=AM383,0,IF(AN383=$I362,1,0))","v":0},{"$f":"IF(AO383=AN383,0,IF(AO383=$I362,1,0))","v":0},{"$f":"IF(AP383=AO383,0,IF(AP383=$I362,1,0))","v":0},{"$f":"IF(AQ383=AP383,0,IF(AQ383=$I362,1,0))","v":0},{"$f":"IF(AR383=AQ383,0,IF(AR383=$I362,1,0))","v":0},{"$f":"IF(AS383=AR383,0,IF(AS383=$I362,1,0))","v":0},{"$f":"IF(AT383=AS383,0,IF(AT383=$I362,1,0))","v":0},{"$f":"IF(AU383=AT383,0,IF(AU383=$I362,1,0))","v":0},{"$f":"IF(AV383=AU383,0,IF(AV383=$I362,1,0))","v":0},{"$f":"IF(AW383=AV383,0,IF(AW383=$I362,1,0))","v":0},null,{"$f":"IF(AY383=AW383,0,IF(AY383=$I362,1,0))","v":0},{"$f":"IF(AZ383=AY383,0,IF(AZ383=$I362,1,0))","v":0},{"$f":"IF(BA383=AZ383,0,IF(BA383=$I362,1,0))","v":0},{"$f":"IF(BB383=BA383,0,IF(BB383=$I362,1,0))","v":0},{"$f":"IF(BC383=BB383,0,IF(BC383=$I362,1,0))","v":0},{"$f":"IF(BD383=BC383,0,IF(BD383=$I362,1,0))","v":0},{"$f":"IF(BE383=BD383,0,IF(BE383=$I362,1,0))","v":0},{"$f":"IF(BF383=BE383,0,IF(BF383=$I362,1,0))","v":0},{"$f":"IF(BG383=BF383,0,IF(BG383=$I362,1,0))","v":0},{"$f":"IF(BH383=BG383,0,IF(BH383=$I362,1,0))","v":0},{"$f":"IF(BI383=BH383,0,IF(BI383=$I362,1,0))","v":0},{"$f":"IF(BJ383=BI383,0,IF(BJ383=$I362,1,0))","v":0},null,{"$f":"IF(BL383=BJ383,0,IF(BL383=$I362,1,0))","v":0},{"$f":"IF(BM383=BL383,0,IF(BM383=$I362,1,0))","v":0},{"$f":"IF(BN383=BM383,0,IF(BN383=$I362,1,0))","v":0},{"$f":"IF(BO383=BN383,0,IF(BO383=$I362,1,0))","v":0},{"$f":"IF(BP383=BO383,0,IF(BP383=$I362,1,0))","v":0},{"$f":"IF(BQ383=BP383,0,IF(BQ383=$I362,1,0))","v":0},{"$f":"IF(BR383=BQ383,0,IF(BR383=$I362,1,0))","v":0},{"$f":"IF(BS383=BR383,0,IF(BS383=$I362,1,0))","v":0},{"$f":"IF(BT383=BS383,0,IF(BT383=$I362,1,0))","v":0},{"$f":"IF(BU383=BT383,0,IF(BU383=$I362,1,0))","v":0},{"$f":"IF(BV383=BU383,0,IF(BV383=$I362,1,0))","v":0},{"$f":"IF(BW383=BV383,0,IF(BW383=$I362,1,0))","v":0},null,{"$f":"IF(BY383=BW383,0,IF(BY383=$I362,1,0))","v":0},{"$f":"IF(BZ383=BY383,0,IF(BZ383=$I362,1,0))","v":0},{"$f":"IF(CA383=BZ383,0,IF(CA383=$I362,1,0))","v":0},{"$f":"IF(CB383=CA383,0,IF(CB383=$I362,1,0))","v":0},{"$f":"IF(CC383=CB383,0,IF(CC383=$I362,1,0))","v":0},{"$f":"IF(CD383=CC383,0,IF(CD383=$I362,1,0))","v":0},{"$f":"IF(CE383=CD383,0,IF(CE383=$I362,1,0))","v":0},{"$f":"IF(CF383=CE383,0,IF(CF383=$I362,1,0))","v":0},{"$f":"IF(CG383=CF383,0,IF(CG383=$I362,1,0))","v":0},{"$f":"IF(CH383=CG383,0,IF(CH383=$I362,1,0))","v":0},{"$f":"IF(CI383=CH383,0,IF(CI383=$I362,1,0))","v":0},{"$f":"IF(CJ383=CI383,0,IF(CJ383=$I362,1,0))","v":0},null,{"$f":"IF(CL383=CJ383,0,IF(CL383=$I362,1,0))","v":0},{"$f":"IF(CM383=CL383,0,IF(CM383=$I362,1,0))","v":0},{"$f":"IF(CN383=CM383,0,IF(CN383=$I362,1,0))","v":0},{"$f":"IF(CO383=CN383,0,IF(CO383=$I362,1,0))","v":0},{"$f":"IF(CP383=CO383,0,IF(CP383=$I362,1,0))","v":0},{"$f":"IF(CQ383=CP383,0,IF(CQ383=$I362,1,0))","v":0},{"$f":"IF(CR383=CQ383,0,IF(CR383=$I362,1,0))","v":0},{"$f":"IF(CS383=CR383,0,IF(CS383=$I362,1,0))","v":0},{"$f":"IF(CT383=CS383,0,IF(CT383=$I362,1,0))","v":0},{"$f":"IF(CU383=CT383,0,IF(CU383=$I362,1,0))","v":0},{"$f":"IF(CV383=CU383,0,IF(CV383=$I362,1,0))","v":0},{"$f":"IF(CW383=CV383,0,IF(CW383=$I362,1,0))","v":0},null,{"$f":"IF(CY383=CW383,0,IF(CY383=$I362,1,0))","v":0},{"$f":"IF(CZ383=CY383,0,IF(CZ383=$I362,1,0))","v":0},{"$f":"IF(DA383=CZ383,0,IF(DA383=$I362,1,0))","v":0},{"$f":"IF(DB383=DA383,0,IF(DB383=$I362,1,0))","v":0},{"$f":"IF(DC383=DB383,0,IF(DC383=$I362,1,0))","v":0},{"$f":"IF(DD383=DC383,0,IF(DD383=$I362,1,0))","v":0},{"$f":"IF(DE383=DD383,0,IF(DE383=$I362,1,0))","v":0},{"$f":"IF(DF383=DE383,0,IF(DF383=$I362,1,0))","v":0},{"$f":"IF(DG383=DF383,0,IF(DG383=$I362,1,0))","v":0},{"$f":"IF(DH383=DG383,0,IF(DH383=$I362,1,0))","v":0},{"$f":"IF(DI383=DH383,0,IF(DI383=$I362,1,0))","v":0},{"$f":"IF(DJ383=DI383,0,IF(DJ383=$I362,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":386}]
[{"$f":"A391","v":1},{"$f":"\"B\"&C391","v":"B14"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y410=1,X395*-Y408/$G409*SUM(Y417:AJ417),X395*-Y408/$G409*Y417)","v":0},{"$f":"IF(Z410=1,Y395*-Z408/$G409*SUM(Z417:AL417),Y395*-Z408/$G409*Z417)","v":0},{"$f":"IF(AA410=1,Z395*-AA408/$G409*SUM(AA417:AM417),Z395*-AA408/$G409*AA417)","v":0},{"$f":"IF(AB410=1,AA395*-AB408/$G409*SUM(AB417:AN417),AA395*-AB408/$G409*AB417)","v":0},{"$f":"IF(AC410=1,AB395*-AC408/$G409*SUM(AC417:AO417),AB395*-AC408/$G409*AC417)","v":0},{"$f":"IF(AD410=1,AC395*-AD408/$G409*SUM(AD417:AP417),AC395*-AD408/$G409*AD417)","v":0},{"$f":"IF(AE410=1,AD395*-AE408/$G409*SUM(AE417:AQ417),AD395*-AE408/$G409*AE417)","v":0},{"$f":"IF(AF410=1,AE395*-AF408/$G409*SUM(AF417:AR417),AE395*-AF408/$G409*AF417)","v":0},{"$f":"IF(AG410=1,AF395*-AG408/$G409*SUM(AG417:AS417),AF395*-AG408/$G409*AG417)","v":0},{"$f":"IF(AH410=1,AG395*-AH408/$G409*SUM(AH417:AT417),AG395*-AH408/$G409*AH417)","v":0},{"$f":"IF(AI410=1,AH395*-AI408/$G409*SUM(AI417:AU417),AH395*-AI408/$G409*AI417)","v":0},{"$f":"IF(AJ410=1,AI395*-AJ408/$G409*SUM(AJ417:AV417),AI395*-AJ408/$G409*AJ417)","v":0},{"$f":"SUM(Y392:AJ392)","v":0},{"$f":"IF(AL410=1,AJ395*-AL408/$G409*SUM(AL417:AW417),AJ395*-AL408/$G409*AL417)","v":0},{"$f":"IF(AM410=1,AL395*-AM408/$G409*SUM(AM417:AZ417),AL395*-AM408/$G409*AM417)","v":0},{"$f":"IF(AN410=1,AM395*-AN408/$G409*SUM(AN417:BA417),AM395*-AN408/$G409*AN417)","v":0},{"$f":"IF(AO410=1,AN395*-AO408/$G409*SUM(AO417:BB417),AN395*-AO408/$G409*AO417)","v":0},{"$f":"IF(AP410=1,AO395*-AP408/$G409*SUM(AP417:BC417),AO395*-AP408/$G409*AP417)","v":0},{"$f":"IF(AQ410=1,AP395*-AQ408/$G409*SUM(AQ417:BD417),AP395*-AQ408/$G409*AQ417)","v":0},{"$f":"IF(AR410=1,AQ395*-AR408/$G409*SUM(AR417:BE417),AQ395*-AR408/$G409*AR417)","v":0},{"$f":"IF(AS410=1,AR395*-AS408/$G409*SUM(AS417:BF417),AR395*-AS408/$G409*AS417)","v":0},{"$f":"IF(AT410=1,AS395*-AT408/$G409*SUM(AT417:BG417),AS395*-AT408/$G409*AT417)","v":0},{"$f":"IF(AU410=1,AT395*-AU408/$G409*SUM(AU417:BH417),AT395*-AU408/$G409*AU417)","v":0},{"$f":"IF(AV410=1,AU395*-AV408/$G409*SUM(AV417:BI417),AU395*-AV408/$G409*AV417)","v":0},{"$f":"IF(AW410=1,AV395*-AW408/$G409*SUM(AW417:BJ417),AV395*-AW408/$G409*AW417)","v":0},{"$f":"SUM(AL392:AW392)","v":0},{"$f":"IF(AY410=1,AW395*-AY408/$G409*SUM(AY417:BJ417),AW395*-AY408/$G409*AY417)","v":0},{"$f":"IF(AZ410=1,AY395*-AZ408/$G409*SUM(AZ417:BM417),AY395*-AZ408/$G409*AZ417)","v":0},{"$f":"IF(BA410=1,AZ395*-BA408/$G409*SUM(BA417:BN417),AZ395*-BA408/$G409*BA417)","v":0},{"$f":"IF(BB410=1,BA395*-BB408/$G409*SUM(BB417:BO417),BA395*-BB408/$G409*BB417)","v":0},{"$f":"IF(BC410=1,BB395*-BC408/$G409*SUM(BC417:BP417),BB395*-BC408/$G409*BC417)","v":0},{"$f":"IF(BD410=1,BC395*-BD408/$G409*SUM(BD417:BQ417),BC395*-BD408/$G409*BD417)","v":0},{"$f":"IF(BE410=1,BD395*-BE408/$G409*SUM(BE417:BR417),BD395*-BE408/$G409*BE417)","v":0},{"$f":"IF(BF410=1,BE395*-BF408/$G409*SUM(BF417:BS417),BE395*-BF408/$G409*BF417)","v":0},{"$f":"IF(BG410=1,BF395*-BG408/$G409*SUM(BG417:BT417),BF395*-BG408/$G409*BG417)","v":0},{"$f":"IF(BH410=1,BG395*-BH408/$G409*SUM(BH417:BU417),BG395*-BH408/$G409*BH417)","v":0},{"$f":"IF(BI410=1,BH395*-BI408/$G409*SUM(BI417:BV417),BH395*-BI408/$G409*BI417)","v":0},{"$f":"IF(BJ410=1,BI395*-BJ408/$G409*SUM(BJ417:BW417),BI395*-BJ408/$G409*BJ417)","v":0},{"$f":"SUM(AY392:BJ392)","v":0},{"$f":"IF(BL410=1,BJ395*-BL408/$G409*SUM(BL417:BW417),BJ395*-BL408/$G409*BL417)","v":0},{"$f":"IF(BM410=1,BL395*-BM408/$G409*SUM(BM417:BZ417),BL395*-BM408/$G409*BM417)","v":0},{"$f":"IF(BN410=1,BM395*-BN408/$G409*SUM(BN417:CA417),BM395*-BN408/$G409*BN417)","v":0},{"$f":"IF(BO410=1,BN395*-BO408/$G409*SUM(BO417:CB417),BN395*-BO408/$G409*BO417)","v":0},{"$f":"IF(BP410=1,BO395*-BP408/$G409*SUM(BP417:CC417),BO395*-BP408/$G409*BP417)","v":0},{"$f":"IF(BQ410=1,BP395*-BQ408/$G409*SUM(BQ417:CD417),BP395*-BQ408/$G409*BQ417)","v":0},{"$f":"IF(BR410=1,BQ395*-BR408/$G409*SUM(BR417:CE417),BQ395*-BR408/$G409*BR417)","v":0},{"$f":"IF(BS410=1,BR395*-BS408/$G409*SUM(BS417:CF417),BR395*-BS408/$G409*BS417)","v":0},{"$f":"IF(BT410=1,BS395*-BT408/$G409*SUM(BT417:CG417),BS395*-BT408/$G409*BT417)","v":0},{"$f":"IF(BU410=1,BT395*-BU408/$G409*SUM(BU417:CH417),BT395*-BU408/$G409*BU417)","v":0},{"$f":"IF(BV410=1,BU395*-BV408/$G409*SUM(BV417:CI417),BU395*-BV408/$G409*BV417)","v":0},{"$f":"IF(BW410=1,BV395*-BW408/$G409*SUM(BW417:CJ417),BV395*-BW408/$G409*BW417)","v":0},{"$f":"SUM(BL392:BW392)","v":0},{"$f":"IF(BY410=1,BW395*-BY408/$G409*SUM(BY417:CJ417),BW395*-BY408/$G409*BY417)","v":0},{"$f":"IF(BZ410=1,BY395*-BZ408/$G409*SUM(BZ417:CM417),BY395*-BZ408/$G409*BZ417)","v":0},{"$f":"IF(CA410=1,BZ395*-CA408/$G409*SUM(CA417:CN417),BZ395*-CA408/$G409*CA417)","v":0},{"$f":"IF(CB410=1,CA395*-CB408/$G409*SUM(CB417:CO417),CA395*-CB408/$G409*CB417)","v":0},{"$f":"IF(CC410=1,CB395*-CC408/$G409*SUM(CC417:CP417),CB395*-CC408/$G409*CC417)","v":0},{"$f":"IF(CD410=1,CC395*-CD408/$G409*SUM(CD417:CQ417),CC395*-CD408/$G409*CD417)","v":0},{"$f":"IF(CE410=1,CD395*-CE408/$G409*SUM(CE417:CR417),CD395*-CE408/$G409*CE417)","v":0},{"$f":"IF(CF410=1,CE395*-CF408/$G409*SUM(CF417:CS417),CE395*-CF408/$G409*CF417)","v":0},{"$f":"IF(CG410=1,CF395*-CG408/$G409*SUM(CG417:CT417),CF395*-CG408/$G409*CG417)","v":0},{"$f":"IF(CH410=1,CG395*-CH408/$G409*SUM(CH417:CU417),CG395*-CH408/$G409*CH417)","v":0},{"$f":"IF(CI410=1,CH395*-CI408/$G409*SUM(CI417:CV417),CH395*-CI408/$G409*CI417)","v":0},{"$f":"IF(CJ410=1,CI395*-CJ408/$G409*SUM(CJ417:CW417),CI395*-CJ408/$G409*CJ417)","v":0},{"$f":"SUM(BY392:CJ392)","v":0},{"$f":"IF(CL410=1,CJ395*-CL408/$G409*SUM(CL417:CW417),CJ395*-CL408/$G409*CL417)","v":0},{"$f":"IF(CM410=1,CL395*-CM408/$G409*SUM(CM417:CZ417),CL395*-CM408/$G409*CM417)","v":0},{"$f":"IF(CN410=1,CM395*-CN408/$G409*SUM(CN417:DA417),CM395*-CN408/$G409*CN417)","v":0},{"$f":"IF(CO410=1,CN395*-CO408/$G409*SUM(CO417:DB417),CN395*-CO408/$G409*CO417)","v":0},{"$f":"IF(CP410=1,CO395*-CP408/$G409*SUM(CP417:DC417),CO395*-CP408/$G409*CP417)","v":0},{"$f":"IF(CQ410=1,CP395*-CQ408/$G409*SUM(CQ417:DD417),CP395*-CQ408/$G409*CQ417)","v":0},{"$f":"IF(CR410=1,CQ395*-CR408/$G409*SUM(CR417:DE417),CQ395*-CR408/$G409*CR417)","v":0},{"$f":"IF(CS410=1,CR395*-CS408/$G409*SUM(CS417:DF417),CR395*-CS408/$G409*CS417)","v":0},{"$f":"IF(CT410=1,CS395*-CT408/$G409*SUM(CT417:DG417),CS395*-CT408/$G409*CT417)","v":0},{"$f":"IF(CU410=1,CT395*-CU408/$G409*SUM(CU417:DH417),CT395*-CU408/$G409*CU417)","v":0},{"$f":"IF(CV410=1,CU395*-CV408/$G409*SUM(CV417:DI417),CU395*-CV408/$G409*CV417)","v":0},{"$f":"IF(CW410=1,CV395*-CW408/$G409*SUM(CW417:DJ417),CV395*-CW408/$G409*CW417)","v":0},{"$f":"SUM(CL392:CW392)","v":0},{"$f":"IF(CY410=1,CW395*-CY408/$G409*SUM(CY417:DJ417),CW395*-CY408/$G409*CY417)","v":0},{"$f":"IF(CZ410=1,CY395*-CZ408/$G409*SUM(CZ417:DM417),CY395*-CZ408/$G409*CZ417)","v":0},{"$f":"IF(DA410=1,CZ395*-DA408/$G409*SUM(DA417:DN417),CZ395*-DA408/$G409*DA417)","v":0},{"$f":"IF(DB410=1,DA395*-DB408/$G409*SUM(DB417:DO417),DA395*-DB408/$G409*DB417)","v":0},{"$f":"IF(DC410=1,DB395*-DC408/$G409*SUM(DC417:DP417),DB395*-DC408/$G409*DC417)","v":0},{"$f":"IF(DD410=1,DC395*-DD408/$G409*SUM(DD417:DQ417),DC395*-DD408/$G409*DD417)","v":0},{"$f":"IF(DE410=1,DD395*-DE408/$G409*SUM(DE417:DR417),DD395*-DE408/$G409*DE417)","v":0},{"$f":"IF(DF410=1,DE395*-DF408/$G409*SUM(DF417:DS417),DE395*-DF408/$G409*DF417)","v":0},{"$f":"IF(DG410=1,DF395*-DG408/$G409*SUM(DG417:DT417),DF395*-DG408/$G409*DG417)","v":0},{"$f":"IF(DH410=1,DG395*-DH408/$G409*SUM(DH417:DU417),DG395*-DH408/$G409*DH417)","v":0},{"$f":"IF(DI410=1,DH395*-DI408/$G409*SUM(DI417:DU417),DH395*-DI408/$G409*DI417)","v":0},{"$f":"IF(DJ410=1,DI395*-DJ408/$G409*SUM(DJ417:DU417),DI395*-DJ408/$G409*DJ417)","v":0},{"$f":"SUM(CY392:DJ392)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":392}]
[1,{"$f":"\"E\"&C391","v":"E14"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X411=1,J391,0)","v":0},{"$f":"X395+Y394","v":0},{"$f":"Y395+Z394","v":0},{"$f":"Z395+AA394","v":0},{"$f":"AA395+AB394","v":0},{"$f":"AB395+AC394","v":0},{"$f":"AC395+AD394","v":0},{"$f":"AD395+AE394","v":0},{"$f":"AE395+AF394","v":0},{"$f":"AF395+AG394","v":0},{"$f":"AG395+AH394","v":0},{"$f":"AH395+AI394","v":0},{"$f":"AI395+AJ394","v":0},{"$f":"+AJ395","v":0},{"$f":"AJ395+AL394","v":0},{"$f":"AL395+AM394","v":0},{"$f":"AM395+AN394","v":0},{"$f":"AN395+AO394","v":0},{"$f":"AO395+AP394","v":0},{"$f":"AP395+AQ394","v":0},{"$f":"AQ395+AR394","v":0},{"$f":"AR395+AS394","v":0},{"$f":"AS395+AT394","v":0},{"$f":"AT395+AU394","v":0},{"$f":"AU395+AV394","v":0},{"$f":"AV395+AW394","v":0},{"$f":"+AW395","v":0},{"$f":"AW395+AY394","v":0},{"$f":"AY395+AZ394","v":0},{"$f":"AZ395+BA394","v":0},{"$f":"BA395+BB394","v":0},{"$f":"BB395+BC394","v":0},{"$f":"BC395+BD394","v":0},{"$f":"BD395+BE394","v":0},{"$f":"BE395+BF394","v":0},{"$f":"BF395+BG394","v":0},{"$f":"BG395+BH394","v":0},{"$f":"BH395+BI394","v":0},{"$f":"BI395+BJ394","v":0},{"$f":"+BJ395","v":0},{"$f":"BJ395+BL394","v":0},{"$f":"BL395+BM394","v":0},{"$f":"BM395+BN394","v":0},{"$f":"BN395+BO394","v":0},{"$f":"BO395+BP394","v":0},{"$f":"BP395+BQ394","v":0},{"$f":"BQ395+BR394","v":0},{"$f":"BR395+BS394","v":0},{"$f":"BS395+BT394","v":0},{"$f":"BT395+BU394","v":0},{"$f":"BU395+BV394","v":0},{"$f":"BV395+BW394","v":0},{"$f":"+BW395","v":0},{"$f":"BW395+BY394","v":0},{"$f":"BY395+BZ394","v":0},{"$f":"BZ395+CA394","v":0},{"$f":"CA395+CB394","v":0},{"$f":"CB395+CC394","v":0},{"$f":"CC395+CD394","v":0},{"$f":"CD395+CE394","v":0},{"$f":"CE395+CF394","v":0},{"$f":"CF395+CG394","v":0},{"$f":"CG395+CH394","v":0},{"$f":"CH395+CI394","v":0},{"$f":"CI395+CJ394","v":0},{"$f":"+CJ395","v":0},{"$f":"CJ395+CL394","v":0},{"$f":"CL395+CM394","v":0},{"$f":"CM395+CN394","v":0},{"$f":"CN395+CO394","v":0},{"$f":"CO395+CP394","v":0},{"$f":"CP395+CQ394","v":0},{"$f":"CQ395+CR394","v":0},{"$f":"CR395+CS394","v":0},{"$f":"CS395+CT394","v":0},{"$f":"CT395+CU394","v":0},{"$f":"CU395+CV394","v":0},{"$f":"CV395+CW394","v":0},{"$f":"+CW395","v":0},{"$f":"CW395+CY394","v":0},{"$f":"CY395+CZ394","v":0},{"$f":"CZ395+DA394","v":0},{"$f":"DA395+DB394","v":0},{"$f":"DB395+DC394","v":0},{"$f":"DC395+DD394","v":0},{"$f":"DD395+DE394","v":0},{"$f":"DE395+DF394","v":0},{"$f":"DF395+DG394","v":0},{"$f":"DG395+DH394","v":0},{"$f":"DH395+DI394","v":0},{"$f":"DI395+DJ394","v":0},{"$f":"+DJ395","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":395}]
[1,{"$f":"\"I\"&C391","v":"I14"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X402-(AJ395*AJ416-SUM(Y401:AJ401))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK402-(AW395*AW416-SUM(AL401:AW401))","v":0},{"$f":"SUM(AL399:AW399)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX402-(BJ395*BJ416-SUM(AY401:BJ401))","v":0},{"$f":"SUM(AY399:BJ399)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK402-(BW395*BW416-SUM(BL401:BW401))","v":0},{"$f":"SUM(BL399:BW399)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX402-(CJ395*CJ416-SUM(BY401:CJ401))","v":0},{"$f":"SUM(BY399:CJ399)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK402-(CW395*CW416-SUM(CL401:CW401))","v":0},{"$f":"SUM(CL399:CW399)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX402-(DJ395*DJ416-SUM(CY401:DJ401))","v":0},{"$f":"SUM(CY399:DJ399)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":399}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":405}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y418:CJ418),1)=0,I391-J393,MOD(SUM(Y418:CJ418),1)+I391-J393-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F396=0,0,IF($F396=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F396=0,0,IF($F396=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F396=0,0,IF($F396=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F396=0,0,IF($F396=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F396=0,0,IF($F396=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F396=0,0,IF($F396=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F396=0,0,IF($F396=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":410}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X412+Y417,0)","v":0},{"$f":"ROUNDUP(Y412+Z417,0)","v":0},{"$f":"ROUNDUP(Z412+AA417,0)","v":1},{"$f":"ROUNDUP(AA412+AB417,0)","v":1},{"$f":"ROUNDUP(AB412+AC417,0)","v":1},{"$f":"ROUNDUP(AC412+AD417,0)","v":2},{"$f":"ROUNDUP(AD412+AE417,0)","v":2},{"$f":"ROUNDUP(AE412+AF417,0)","v":2},{"$f":"ROUNDUP(AF412+AG417,0)","v":3},{"$f":"ROUNDUP(AG412+AH417,0)","v":3},{"$f":"ROUNDUP(AH412+AI417,0)","v":3},{"$f":"ROUNDUP(AI412+AJ417,0)","v":4},null,{"$f":"ROUNDUP(AJ412+AL417,0)","v":4},{"$f":"ROUNDUP(AL412+AM417,0)","v":4},{"$f":"ROUNDUP(AM412+AN417,0)","v":5},{"$f":"ROUNDUP(AN412+AO417,0)","v":5},{"$f":"ROUNDUP(AO412+AP417,0)","v":5},{"$f":"ROUNDUP(AP412+AQ417,0)","v":6},{"$f":"ROUNDUP(AQ412+AR417,0)","v":6},{"$f":"ROUNDUP(AR412+AS417,0)","v":6},{"$f":"ROUNDUP(AS412+AT417,0)","v":7},{"$f":"ROUNDUP(AT412+AU417,0)","v":7},{"$f":"ROUNDUP(AU412+AV417,0)","v":7},{"$f":"ROUNDUP(AV412+AW417,0)","v":8},null,{"$f":"ROUNDUP(AW412+AY417,0)","v":8},{"$f":"ROUNDUP(AY412+AZ417,0)","v":8},{"$f":"ROUNDUP(AZ412+BA417,0)","v":9},{"$f":"ROUNDUP(BA412+BB417,0)","v":9},{"$f":"ROUNDUP(BB412+BC417,0)","v":9},{"$f":"ROUNDUP(BC412+BD417,0)","v":10},{"$f":"ROUNDUP(BD412+BE417,0)","v":10},{"$f":"ROUNDUP(BE412+BF417,0)","v":10},{"$f":"ROUNDUP(BF412+BG417,0)","v":11},{"$f":"ROUNDUP(BG412+BH417,0)","v":11},{"$f":"ROUNDUP(BH412+BI417,0)","v":11},{"$f":"ROUNDUP(BI412+BJ417,0)","v":12},null,{"$f":"ROUNDUP(BJ412+BL417,0)","v":12},{"$f":"ROUNDUP(BL412+BM417,0)","v":12},{"$f":"ROUNDUP(BM412+BN417,0)","v":13},{"$f":"ROUNDUP(BN412+BO417,0)","v":13},{"$f":"ROUNDUP(BO412+BP417,0)","v":13},{"$f":"ROUNDUP(BP412+BQ417,0)","v":14},{"$f":"ROUNDUP(BQ412+BR417,0)","v":14},{"$f":"ROUNDUP(BR412+BS417,0)","v":14},{"$f":"ROUNDUP(BS412+BT417,0)","v":15},{"$f":"ROUNDUP(BT412+BU417,0)","v":15},{"$f":"ROUNDUP(BU412+BV417,0)","v":15},{"$f":"ROUNDUP(BV412+BW417,0)","v":16},null,{"$f":"ROUNDUP(BW412+BY417,0)","v":16},{"$f":"ROUNDUP(BY412+BZ417,0)","v":16},{"$f":"ROUNDUP(BZ412+CA417,0)","v":17},{"$f":"ROUNDUP(CA412+CB417,0)","v":17},{"$f":"ROUNDUP(CB412+CC417,0)","v":17},{"$f":"ROUNDUP(CC412+CD417,0)","v":18},{"$f":"ROUNDUP(CD412+CE417,0)","v":18},{"$f":"ROUNDUP(CE412+CF417,0)","v":18},{"$f":"ROUNDUP(CF412+CG417,0)","v":19},{"$f":"ROUNDUP(CG412+CH417,0)","v":19},{"$f":"ROUNDUP(CH412+CI417,0)","v":19},{"$f":"ROUNDUP(CI412+CJ417,0)","v":20},null,{"$f":"ROUNDUP(CJ412+CL417,0)","v":20},{"$f":"ROUNDUP(CL412+CM417,0)","v":20},{"$f":"ROUNDUP(CM412+CN417,0)","v":21},{"$f":"ROUNDUP(CN412+CO417,0)","v":21},{"$f":"ROUNDUP(CO412+CP417,0)","v":21},{"$f":"ROUNDUP(CP412+CQ417,0)","v":22},{"$f":"ROUNDUP(CQ412+CR417,0)","v":22},{"$f":"ROUNDUP(CR412+CS417,0)","v":22},{"$f":"ROUNDUP(CS412+CT417,0)","v":23},{"$f":"ROUNDUP(CT412+CU417,0)","v":23},{"$f":"ROUNDUP(CU412+CV417,0)","v":23},{"$f":"ROUNDUP(CV412+CW417,0)","v":24},null,{"$f":"ROUNDUP(CW412+CY417,0)","v":24},{"$f":"ROUNDUP(CY412+CZ417,0)","v":24},{"$f":"ROUNDUP(CZ412+DA417,0)","v":25},{"$f":"ROUNDUP(DA412+DB417,0)","v":25},{"$f":"ROUNDUP(DB412+DC417,0)","v":25},{"$f":"ROUNDUP(DC412+DD417,0)","v":26},{"$f":"ROUNDUP(DD412+DE417,0)","v":26},{"$f":"ROUNDUP(DE412+DF417,0)","v":26},{"$f":"ROUNDUP(DF412+DG417,0)","v":27},{"$f":"ROUNDUP(DG412+DH417,0)","v":27},{"$f":"ROUNDUP(DH412+DI417,0)","v":27},{"$f":"ROUNDUP(DI412+DJ417,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":412}]
[{"$f":"IF(J420=0,1,0)","v":1},{"$f":"\"A\"&C420","v":"A15"},{"$f":"+C391+1","v":15},null,{"$f":"\"Lån \"&C420","v":"Lån 15"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y437:AJ437)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL437:AW437)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY437:BJ437)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL437:BW437)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY437:CJ437)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL437:CW437)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY437:DJ437)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":420}]
[1,{"$f":"\"D\"&C420","v":"D15"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y438=1,$J420,IF(Y439=1,-X424,IF(Y448<>0,IF($J423=\"Serielån\",$J420/$F439*-Y443*Y446,(Y448-Y421)*Y443),0)))","v":0},{"$f":"IF(Z438=1,$J420,IF(Z439=1,-Y424,IF(Z448<>0,IF($J423=\"Serielån\",$J420/$F439*-Z443*Z446,(Z448-Z421)*Z443),0)))","v":0},{"$f":"IF(AA438=1,$J420,IF(AA439=1,-Z424,IF(AA448<>0,IF($J423=\"Serielån\",$J420/$F439*-AA443*AA446,(AA448-AA421)*AA443),0)))","v":0},{"$f":"IF(AB438=1,$J420,IF(AB439=1,-AA424,IF(AB448<>0,IF($J423=\"Serielån\",$J420/$F439*-AB443*AB446,(AB448-AB421)*AB443),0)))","v":0},{"$f":"IF(AC438=1,$J420,IF(AC439=1,-AB424,IF(AC448<>0,IF($J423=\"Serielån\",$J420/$F439*-AC443*AC446,(AC448-AC421)*AC443),0)))","v":0},{"$f":"IF(AD438=1,$J420,IF(AD439=1,-AC424,IF(AD448<>0,IF($J423=\"Serielån\",$J420/$F439*-AD443*AD446,(AD448-AD421)*AD443),0)))","v":0},{"$f":"IF(AE438=1,$J420,IF(AE439=1,-AD424,IF(AE448<>0,IF($J423=\"Serielån\",$J420/$F439*-AE443*AE446,(AE448-AE421)*AE443),0)))","v":0},{"$f":"IF(AF438=1,$J420,IF(AF439=1,-AE424,IF(AF448<>0,IF($J423=\"Serielån\",$J420/$F439*-AF443*AF446,(AF448-AF421)*AF443),0)))","v":0},{"$f":"IF(AG438=1,$J420,IF(AG439=1,-AF424,IF(AG448<>0,IF($J423=\"Serielån\",$J420/$F439*-AG443*AG446,(AG448-AG421)*AG443),0)))","v":0},{"$f":"IF(AH438=1,$J420,IF(AH439=1,-AG424,IF(AH448<>0,IF($J423=\"Serielån\",$J420/$F439*-AH443*AH446,(AH448-AH421)*AH443),0)))","v":0},{"$f":"IF(AI438=1,$J420,IF(AI439=1,-AH424,IF(AI448<>0,IF($J423=\"Serielån\",$J420/$F439*-AI443*AI446,(AI448-AI421)*AI443),0)))","v":0},{"$f":"IF(AJ438=1,$J420,IF(AJ439=1,-AI424,IF(AJ448<>0,IF($J423=\"Serielån\",$J420/$F439*-AJ443*AJ446,(AJ448-AJ421)*AJ443),0)))","v":0},{"$f":"SUM(Y423:AJ423)","v":0},{"$f":"IF(AL438=1,$J420,IF(AL439=1,-AJ424,IF(AL448<>0,IF($J423=\"Serielån\",$J420/$F439*-AL443*AL446,(AL448-AL421)*AL443),0)))","v":0},{"$f":"IF(AM438=1,$J420,IF(AM439=1,-AL424,IF(AM448<>0,IF($J423=\"Serielån\",$J420/$F439*-AM443*AM446,(AM448-AM421)*AM443),0)))","v":0},{"$f":"IF(AN438=1,$J420,IF(AN439=1,-AM424,IF(AN448<>0,IF($J423=\"Serielån\",$J420/$F439*-AN443*AN446,(AN448-AN421)*AN443),0)))","v":0},{"$f":"IF(AO438=1,$J420,IF(AO439=1,-AN424,IF(AO448<>0,IF($J423=\"Serielån\",$J420/$F439*-AO443*AO446,(AO448-AO421)*AO443),0)))","v":0},{"$f":"IF(AP438=1,$J420,IF(AP439=1,-AO424,IF(AP448<>0,IF($J423=\"Serielån\",$J420/$F439*-AP443*AP446,(AP448-AP421)*AP443),0)))","v":0},{"$f":"IF(AQ438=1,$J420,IF(AQ439=1,-AP424,IF(AQ448<>0,IF($J423=\"Serielån\",$J420/$F439*-AQ443*AQ446,(AQ448-AQ421)*AQ443),0)))","v":0},{"$f":"IF(AR438=1,$J420,IF(AR439=1,-AQ424,IF(AR448<>0,IF($J423=\"Serielån\",$J420/$F439*-AR443*AR446,(AR448-AR421)*AR443),0)))","v":0},{"$f":"IF(AS438=1,$J420,IF(AS439=1,-AR424,IF(AS448<>0,IF($J423=\"Serielån\",$J420/$F439*-AS443*AS446,(AS448-AS421)*AS443),0)))","v":0},{"$f":"IF(AT438=1,$J420,IF(AT439=1,-AS424,IF(AT448<>0,IF($J423=\"Serielån\",$J420/$F439*-AT443*AT446,(AT448-AT421)*AT443),0)))","v":0},{"$f":"IF(AU438=1,$J420,IF(AU439=1,-AT424,IF(AU448<>0,IF($J423=\"Serielån\",$J420/$F439*-AU443*AU446,(AU448-AU421)*AU443),0)))","v":0},{"$f":"IF(AV438=1,$J420,IF(AV439=1,-AU424,IF(AV448<>0,IF($J423=\"Serielån\",$J420/$F439*-AV443*AV446,(AV448-AV421)*AV443),0)))","v":0},{"$f":"IF(AW438=1,$J420,IF(AW439=1,-AV424,IF(AW448<>0,IF($J423=\"Serielån\",$J420/$F439*-AW443*AW446,(AW448-AW421)*AW443),0)))","v":0},{"$f":"SUM(AL423:AW423)","v":0},{"$f":"IF(AY438=1,$J420,IF(AY439=1,-AW424,IF(AY448<>0,IF($J423=\"Serielån\",$J420/$F439*-AY443*AY446,(AY448-AY421)*AY443),0)))","v":0},{"$f":"IF(AZ438=1,$J420,IF(AZ439=1,-AY424,IF(AZ448<>0,IF($J423=\"Serielån\",$J420/$F439*-AZ443*AZ446,(AZ448-AZ421)*AZ443),0)))","v":0},{"$f":"IF(BA438=1,$J420,IF(BA439=1,-AZ424,IF(BA448<>0,IF($J423=\"Serielån\",$J420/$F439*-BA443*BA446,(BA448-BA421)*BA443),0)))","v":0},{"$f":"IF(BB438=1,$J420,IF(BB439=1,-BA424,IF(BB448<>0,IF($J423=\"Serielån\",$J420/$F439*-BB443*BB446,(BB448-BB421)*BB443),0)))","v":0},{"$f":"IF(BC438=1,$J420,IF(BC439=1,-BB424,IF(BC448<>0,IF($J423=\"Serielån\",$J420/$F439*-BC443*BC446,(BC448-BC421)*BC443),0)))","v":0},{"$f":"IF(BD438=1,$J420,IF(BD439=1,-BC424,IF(BD448<>0,IF($J423=\"Serielån\",$J420/$F439*-BD443*BD446,(BD448-BD421)*BD443),0)))","v":0},{"$f":"IF(BE438=1,$J420,IF(BE439=1,-BD424,IF(BE448<>0,IF($J423=\"Serielån\",$J420/$F439*-BE443*BE446,(BE448-BE421)*BE443),0)))","v":0},{"$f":"IF(BF438=1,$J420,IF(BF439=1,-BE424,IF(BF448<>0,IF($J423=\"Serielån\",$J420/$F439*-BF443*BF446,(BF448-BF421)*BF443),0)))","v":0},{"$f":"IF(BG438=1,$J420,IF(BG439=1,-BF424,IF(BG448<>0,IF($J423=\"Serielån\",$J420/$F439*-BG443*BG446,(BG448-BG421)*BG443),0)))","v":0},{"$f":"IF(BH438=1,$J420,IF(BH439=1,-BG424,IF(BH448<>0,IF($J423=\"Serielån\",$J420/$F439*-BH443*BH446,(BH448-BH421)*BH443),0)))","v":0},{"$f":"IF(BI438=1,$J420,IF(BI439=1,-BH424,IF(BI448<>0,IF($J423=\"Serielån\",$J420/$F439*-BI443*BI446,(BI448-BI421)*BI443),0)))","v":0},{"$f":"IF(BJ438=1,$J420,IF(BJ439=1,-BI424,IF(BJ448<>0,IF($J423=\"Serielån\",$J420/$F439*-BJ443*BJ446,(BJ448-BJ421)*BJ443),0)))","v":0},{"$f":"SUM(AY423:BJ423)","v":0},{"$f":"IF(BL438=1,$J420,IF(BL439=1,-BJ424,IF(BL448<>0,IF($J423=\"Serielån\",$J420/$F439*-BL443*BL446,(BL448-BL421)*BL443),0)))","v":0},{"$f":"IF(BM438=1,$J420,IF(BM439=1,-BL424,IF(BM448<>0,IF($J423=\"Serielån\",$J420/$F439*-BM443*BM446,(BM448-BM421)*BM443),0)))","v":0},{"$f":"IF(BN438=1,$J420,IF(BN439=1,-BM424,IF(BN448<>0,IF($J423=\"Serielån\",$J420/$F439*-BN443*BN446,(BN448-BN421)*BN443),0)))","v":0},{"$f":"IF(BO438=1,$J420,IF(BO439=1,-BN424,IF(BO448<>0,IF($J423=\"Serielån\",$J420/$F439*-BO443*BO446,(BO448-BO421)*BO443),0)))","v":0},{"$f":"IF(BP438=1,$J420,IF(BP439=1,-BO424,IF(BP448<>0,IF($J423=\"Serielån\",$J420/$F439*-BP443*BP446,(BP448-BP421)*BP443),0)))","v":0},{"$f":"IF(BQ438=1,$J420,IF(BQ439=1,-BP424,IF(BQ448<>0,IF($J423=\"Serielån\",$J420/$F439*-BQ443*BQ446,(BQ448-BQ421)*BQ443),0)))","v":0},{"$f":"IF(BR438=1,$J420,IF(BR439=1,-BQ424,IF(BR448<>0,IF($J423=\"Serielån\",$J420/$F439*-BR443*BR446,(BR448-BR421)*BR443),0)))","v":0},{"$f":"IF(BS438=1,$J420,IF(BS439=1,-BR424,IF(BS448<>0,IF($J423=\"Serielån\",$J420/$F439*-BS443*BS446,(BS448-BS421)*BS443),0)))","v":0},{"$f":"IF(BT438=1,$J420,IF(BT439=1,-BS424,IF(BT448<>0,IF($J423=\"Serielån\",$J420/$F439*-BT443*BT446,(BT448-BT421)*BT443),0)))","v":0},{"$f":"IF(BU438=1,$J420,IF(BU439=1,-BT424,IF(BU448<>0,IF($J423=\"Serielån\",$J420/$F439*-BU443*BU446,(BU448-BU421)*BU443),0)))","v":0},{"$f":"IF(BV438=1,$J420,IF(BV439=1,-BU424,IF(BV448<>0,IF($J423=\"Serielån\",$J420/$F439*-BV443*BV446,(BV448-BV421)*BV443),0)))","v":0},{"$f":"IF(BW438=1,$J420,IF(BW439=1,-BV424,IF(BW448<>0,IF($J423=\"Serielån\",$J420/$F439*-BW443*BW446,(BW448-BW421)*BW443),0)))","v":0},{"$f":"SUM(BL423:BW423)","v":0},{"$f":"IF(BY438=1,$J420,IF(BY439=1,-BW424,IF(BY448<>0,IF($J423=\"Serielån\",$J420/$F439*-BY443*BY446,(BY448-BY421)*BY443),0)))","v":0},{"$f":"IF(BZ438=1,$J420,IF(BZ439=1,-BY424,IF(BZ448<>0,IF($J423=\"Serielån\",$J420/$F439*-BZ443*BZ446,(BZ448-BZ421)*BZ443),0)))","v":0},{"$f":"IF(CA438=1,$J420,IF(CA439=1,-BZ424,IF(CA448<>0,IF($J423=\"Serielån\",$J420/$F439*-CA443*CA446,(CA448-CA421)*CA443),0)))","v":0},{"$f":"IF(CB438=1,$J420,IF(CB439=1,-CA424,IF(CB448<>0,IF($J423=\"Serielån\",$J420/$F439*-CB443*CB446,(CB448-CB421)*CB443),0)))","v":0},{"$f":"IF(CC438=1,$J420,IF(CC439=1,-CB424,IF(CC448<>0,IF($J423=\"Serielån\",$J420/$F439*-CC443*CC446,(CC448-CC421)*CC443),0)))","v":0},{"$f":"IF(CD438=1,$J420,IF(CD439=1,-CC424,IF(CD448<>0,IF($J423=\"Serielån\",$J420/$F439*-CD443*CD446,(CD448-CD421)*CD443),0)))","v":0},{"$f":"IF(CE438=1,$J420,IF(CE439=1,-CD424,IF(CE448<>0,IF($J423=\"Serielån\",$J420/$F439*-CE443*CE446,(CE448-CE421)*CE443),0)))","v":0},{"$f":"IF(CF438=1,$J420,IF(CF439=1,-CE424,IF(CF448<>0,IF($J423=\"Serielån\",$J420/$F439*-CF443*CF446,(CF448-CF421)*CF443),0)))","v":0},{"$f":"IF(CG438=1,$J420,IF(CG439=1,-CF424,IF(CG448<>0,IF($J423=\"Serielån\",$J420/$F439*-CG443*CG446,(CG448-CG421)*CG443),0)))","v":0},{"$f":"IF(CH438=1,$J420,IF(CH439=1,-CG424,IF(CH448<>0,IF($J423=\"Serielån\",$J420/$F439*-CH443*CH446,(CH448-CH421)*CH443),0)))","v":0},{"$f":"IF(CI438=1,$J420,IF(CI439=1,-CH424,IF(CI448<>0,IF($J423=\"Serielån\",$J420/$F439*-CI443*CI446,(CI448-CI421)*CI443),0)))","v":0},{"$f":"IF(CJ438=1,$J420,IF(CJ439=1,-CI424,IF(CJ448<>0,IF($J423=\"Serielån\",$J420/$F439*-CJ443*CJ446,(CJ448-CJ421)*CJ443),0)))","v":0},{"$f":"SUM(BY423:CJ423)","v":0},{"$f":"IF(CL438=1,$J420,IF(CL439=1,-CJ424,IF(CL448<>0,IF($J423=\"Serielån\",$J420/$F439*-CL443*CL446,(CL448-CL421)*CL443),0)))","v":0},{"$f":"IF(CM438=1,$J420,IF(CM439=1,-CL424,IF(CM448<>0,IF($J423=\"Serielån\",$J420/$F439*-CM443*CM446,(CM448-CM421)*CM443),0)))","v":0},{"$f":"IF(CN438=1,$J420,IF(CN439=1,-CM424,IF(CN448<>0,IF($J423=\"Serielån\",$J420/$F439*-CN443*CN446,(CN448-CN421)*CN443),0)))","v":0},{"$f":"IF(CO438=1,$J420,IF(CO439=1,-CN424,IF(CO448<>0,IF($J423=\"Serielån\",$J420/$F439*-CO443*CO446,(CO448-CO421)*CO443),0)))","v":0},{"$f":"IF(CP438=1,$J420,IF(CP439=1,-CO424,IF(CP448<>0,IF($J423=\"Serielån\",$J420/$F439*-CP443*CP446,(CP448-CP421)*CP443),0)))","v":0},{"$f":"IF(CQ438=1,$J420,IF(CQ439=1,-CP424,IF(CQ448<>0,IF($J423=\"Serielån\",$J420/$F439*-CQ443*CQ446,(CQ448-CQ421)*CQ443),0)))","v":0},{"$f":"IF(CR438=1,$J420,IF(CR439=1,-CQ424,IF(CR448<>0,IF($J423=\"Serielån\",$J420/$F439*-CR443*CR446,(CR448-CR421)*CR443),0)))","v":0},{"$f":"IF(CS438=1,$J420,IF(CS439=1,-CR424,IF(CS448<>0,IF($J423=\"Serielån\",$J420/$F439*-CS443*CS446,(CS448-CS421)*CS443),0)))","v":0},{"$f":"IF(CT438=1,$J420,IF(CT439=1,-CS424,IF(CT448<>0,IF($J423=\"Serielån\",$J420/$F439*-CT443*CT446,(CT448-CT421)*CT443),0)))","v":0},{"$f":"IF(CU438=1,$J420,IF(CU439=1,-CT424,IF(CU448<>0,IF($J423=\"Serielån\",$J420/$F439*-CU443*CU446,(CU448-CU421)*CU443),0)))","v":0},{"$f":"IF(CV438=1,$J420,IF(CV439=1,-CU424,IF(CV448<>0,IF($J423=\"Serielån\",$J420/$F439*-CV443*CV446,(CV448-CV421)*CV443),0)))","v":0},{"$f":"IF(CW438=1,$J420,IF(CW439=1,-CV424,IF(CW448<>0,IF($J423=\"Serielån\",$J420/$F439*-CW443*CW446,(CW448-CW421)*CW443),0)))","v":0},{"$f":"SUM(CL423:CW423)","v":0},{"$f":"IF(CY438=1,$J420,IF(CY439=1,-CW424,IF(CY448<>0,IF($J423=\"Serielån\",$J420/$F439*-CY443*CY446,(CY448-CY421)*CY443),0)))","v":0},{"$f":"IF(CZ438=1,$J420,IF(CZ439=1,-CY424,IF(CZ448<>0,IF($J423=\"Serielån\",$J420/$F439*-CZ443*CZ446,(CZ448-CZ421)*CZ443),0)))","v":0},{"$f":"IF(DA438=1,$J420,IF(DA439=1,-CZ424,IF(DA448<>0,IF($J423=\"Serielån\",$J420/$F439*-DA443*DA446,(DA448-DA421)*DA443),0)))","v":0},{"$f":"IF(DB438=1,$J420,IF(DB439=1,-DA424,IF(DB448<>0,IF($J423=\"Serielån\",$J420/$F439*-DB443*DB446,(DB448-DB421)*DB443),0)))","v":0},{"$f":"IF(DC438=1,$J420,IF(DC439=1,-DB424,IF(DC448<>0,IF($J423=\"Serielån\",$J420/$F439*-DC443*DC446,(DC448-DC421)*DC443),0)))","v":0},{"$f":"IF(DD438=1,$J420,IF(DD439=1,-DC424,IF(DD448<>0,IF($J423=\"Serielån\",$J420/$F439*-DD443*DD446,(DD448-DD421)*DD443),0)))","v":0},{"$f":"IF(DE438=1,$J420,IF(DE439=1,-DD424,IF(DE448<>0,IF($J423=\"Serielån\",$J420/$F439*-DE443*DE446,(DE448-DE421)*DE443),0)))","v":0},{"$f":"IF(DF438=1,$J420,IF(DF439=1,-DE424,IF(DF448<>0,IF($J423=\"Serielån\",$J420/$F439*-DF443*DF446,(DF448-DF421)*DF443),0)))","v":0},{"$f":"IF(DG438=1,$J420,IF(DG439=1,-DF424,IF(DG448<>0,IF($J423=\"Serielån\",$J420/$F439*-DG443*DG446,(DG448-DG421)*DG443),0)))","v":0},{"$f":"IF(DH438=1,$J420,IF(DH439=1,-DG424,IF(DH448<>0,IF($J423=\"Serielån\",$J420/$F439*-DH443*DH446,(DH448-DH421)*DH443),0)))","v":0},{"$f":"IF(DI438=1,$J420,IF(DI439=1,-DH424,IF(DI448<>0,IF($J423=\"Serielån\",$J420/$F439*-DI443*DI446,(DI448-DI421)*DI443),0)))","v":0},{"$f":"IF(DJ438=1,$J420,IF(DJ439=1,-DI424,IF(DJ448<>0,IF($J423=\"Serielån\",$J420/$F439*-DJ443*DJ446,(DJ448-DJ421)*DJ443),0)))","v":0},{"$f":"SUM(CY423:DJ423)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":423}]
[1,{"$f":"\"F\"&C420","v":"F15"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y421*Y445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y425:AJ425)","v":0},{"$f":"+AL421*AL445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL425:AW425)","v":0},{"$f":"+AY421*AY445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY425:BJ425)","v":0},{"$f":"+BL421*BL445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL425:BW425)","v":0},{"$f":"+BY421*BY445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY425:CJ425)","v":0},{"$f":"+CL421*CL445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL425:CW425)","v":0},{"$f":"+CY421*CY445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY425:DJ425)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":425}]
[1,{"$f":"\"K\"&C420","v":"K15"},{"$f":"\"A\"&F420","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y423*Y445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL423*AL445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL430:AW430)","v":0},{"$f":"+AY423*AY445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY430:BJ430)","v":0},{"$f":"+BL423*BL445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL430:BW430)","v":0},{"$f":"+BY423*BY445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY430:CJ430)","v":0},{"$f":"+CL423*CL445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL430:CW430)","v":0},{"$f":"+CY423*CY445","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY430:DJ430)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":430}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":436}]
[2,null,null,null,null,{"$f":"F420","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N440","v":1},{"$f":"O440","v":1},{"$f":"P440","v":1},{"$f":"Q440","v":1},{"$f":"R440","v":1},{"$f":"S440","v":1},{"$f":"T440","v":1},{"$f":"U440","v":1},{"$f":"V440","v":1},{"$f":"W440","v":1},{"$f":"X440","v":1},{"$f":"IF(F424=0,1,0)","v":1},{"$f":"X440+X438-X439","v":1},{"$f":"Y440+Y438-Y439-Y444","v":1},{"$f":"Z440+Z438-Z439-Z444","v":1},{"$f":"AA440+AA438-AA439-AA444","v":1},{"$f":"AB440+AB438-AB439-AB444","v":1},{"$f":"AC440+AC438-AC439-AC444","v":1},{"$f":"AD440+AD438-AD439-AD444","v":1},{"$f":"AE440+AE438-AE439-AE444","v":1},{"$f":"AF440+AF438-AF439-AF444","v":1},{"$f":"AG440+AG438-AG439-AG444","v":1},{"$f":"AH440+AH438-AH439-AH444","v":1},{"$f":"AI440+AI438-AI439-AI444","v":1},{"$f":"AJ440","v":1},{"$f":"AJ440+AJ438-AJ439-AJ444","v":1},{"$f":"AL440+AL438-AL439-AL444","v":1},{"$f":"AM440+AM438-AM439-AM444","v":1},{"$f":"AN440+AN438-AN439-AN444","v":1},{"$f":"AO440+AO438-AO439-AO444","v":1},{"$f":"AP440+AP438-AP439-AP444","v":1},{"$f":"AQ440+AQ438-AQ439-AQ444","v":1},{"$f":"AR440+AR438-AR439-AR444","v":1},{"$f":"AS440+AS438-AS439-AS444","v":1},{"$f":"AT440+AT438-AT439-AT444","v":1},{"$f":"AU440+AU438-AU439-AU444","v":1},{"$f":"AV440+AV438-AV439-AV444","v":1},{"$f":"AW440","v":1},{"$f":"AW440+AW438-AW439-AW444","v":1},{"$f":"AY440+AY438-AY439-AY444","v":1},{"$f":"AZ440+AZ438-AZ439-AZ444","v":1},{"$f":"BA440+BA438-BA439-BA444","v":1},{"$f":"BB440+BB438-BB439-BB444","v":1},{"$f":"BC440+BC438-BC439-BC444","v":1},{"$f":"BD440+BD438-BD439-BD444","v":1},{"$f":"BE440+BE438-BE439-BE444","v":1},{"$f":"BF440+BF438-BF439-BF444","v":1},{"$f":"BG440+BG438-BG439-BG444","v":1},{"$f":"BH440+BH438-BH439-BH444","v":1},{"$f":"BI440+BI438-BI439-BI444","v":1},{"$f":"BJ440","v":1},{"$f":"BJ440+BJ438-BJ439-BJ444","v":1},{"$f":"BL440+BL438-BL439-BL444","v":1},{"$f":"BM440+BM438-BM439-BM444","v":1},{"$f":"BN440+BN438-BN439-BN444","v":1},{"$f":"BO440+BO438-BO439-BO444","v":1},{"$f":"BP440+BP438-BP439-BP444","v":1},{"$f":"BQ440+BQ438-BQ439-BQ444","v":1},{"$f":"BR440+BR438-BR439-BR444","v":1},{"$f":"BS440+BS438-BS439-BS444","v":1},{"$f":"BT440+BT438-BT439-BT444","v":1},{"$f":"BU440+BU438-BU439-BU444","v":1},{"$f":"BV440+BV438-BV439-BV444","v":1},{"$f":"BW440","v":1},{"$f":"BW440+BW438-BW439-BW444","v":1},{"$f":"BY440+BY438-BY439-BY444","v":1},{"$f":"BZ440+BZ438-BZ439-BZ444","v":1},{"$f":"CA440+CA438-CA439-CA444","v":1},{"$f":"CB440+CB438-CB439-CB444","v":1},{"$f":"CC440+CC438-CC439-CC444","v":1},{"$f":"CD440+CD438-CD439-CD444","v":1},{"$f":"CE440+CE438-CE439-CE444","v":1},{"$f":"CF440+CF438-CF439-CF444","v":1},{"$f":"CG440+CG438-CG439-CG444","v":1},{"$f":"CH440+CH438-CH439-CH444","v":1},{"$f":"CI440+CI438-CI439-CI444","v":1},{"$f":"CJ440","v":1},{"$f":"CJ440+CJ438-CJ439-CJ444","v":1},{"$f":"CL440+CL438-CL439-CL444","v":1},{"$f":"CM440+CM438-CM439-CM444","v":1},{"$f":"CN440+CN438-CN439-CN444","v":1},{"$f":"CO440+CO438-CO439-CO444","v":1},{"$f":"CP440+CP438-CP439-CP444","v":1},{"$f":"CQ440+CQ438-CQ439-CQ444","v":1},{"$f":"CR440+CR438-CR439-CR444","v":1},{"$f":"CS440+CS438-CS439-CS444","v":1},{"$f":"CT440+CT438-CT439-CT444","v":1},{"$f":"CU440+CU438-CU439-CU444","v":1},{"$f":"CV440+CV438-CV439-CV444","v":1},{"$f":"CW440","v":1},{"$f":"CW440+CW438-CW439-CW444","v":1},{"$f":"CY440+CY438-CY439-CY444","v":1},{"$f":"CZ440+CZ438-CZ439-CZ444","v":1},{"$f":"DA440+DA438-DA439-DA444","v":1},{"$f":"DB440+DB438-DB439-DB444","v":1},{"$f":"DC440+DC438-DC439-DC444","v":1},{"$f":"DD440+DD438-DD439-DD444","v":1},{"$f":"DE440+DE438-DE439-DE444","v":1},{"$f":"DF440+DF438-DF439-DF444","v":1},{"$f":"DG440+DG438-DG439-DG444","v":1},{"$f":"DH440+DH438-DH439-DH444","v":1},{"$f":"DI440+DI438-DI439-DI444","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":440}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y446","v":0},{"$f":"IF(SUM($Y447:Y447)>1,ROUNDUP(Z446,0),Z446)","v":0},{"$f":"IF(SUM($Y447:Z447)>1,ROUNDUP(AA446,0),AA446)","v":1},{"$f":"IF(SUM($Y447:AA447)>1,ROUNDUP(AB446,0),AB446)","v":0},{"$f":"IF(SUM($Y447:AB447)>1,ROUNDUP(AC446,0),AC446)","v":0},{"$f":"IF(SUM($Y447:AC447)>1,ROUNDUP(AD446,0),AD446)","v":1},{"$f":"IF(SUM($Y447:AD447)>1,ROUNDUP(AE446,0),AE446)","v":0},{"$f":"IF(SUM($Y447:AE447)>1,ROUNDUP(AF446,0),AF446)","v":0},{"$f":"IF(SUM($Y447:AF447)>1,ROUNDUP(AG446,0),AG446)","v":1},{"$f":"IF(SUM($Y447:AG447)>1,ROUNDUP(AH446,0),AH446)","v":0},{"$f":"IF(SUM($Y447:AH447)>1,ROUNDUP(AI446,0),AI446)","v":0},{"$f":"IF(SUM($Y447:AI447)>1,ROUNDUP(AJ446,0),AJ446)","v":1},null,{"$f":"IF(SUM($Y447:AK447)>1,ROUNDUP(AL446,0),AL446)","v":0},{"$f":"IF(SUM($Y447:AL447)>1,ROUNDUP(AM446,0),AM446)","v":0},{"$f":"IF(SUM($Y447:AM447)>1,ROUNDUP(AN446,0),AN446)","v":1},{"$f":"IF(SUM($Y447:AN447)>1,ROUNDUP(AO446,0),AO446)","v":0},{"$f":"IF(SUM($Y447:AO447)>1,ROUNDUP(AP446,0),AP446)","v":0},{"$f":"IF(SUM($Y447:AP447)>1,ROUNDUP(AQ446,0),AQ446)","v":1},{"$f":"IF(SUM($Y447:AQ447)>1,ROUNDUP(AR446,0),AR446)","v":0},{"$f":"IF(SUM($Y447:AR447)>1,ROUNDUP(AS446,0),AS446)","v":0},{"$f":"IF(SUM($Y447:AS447)>1,ROUNDUP(AT446,0),AT446)","v":1},{"$f":"IF(SUM($Y447:AT447)>1,ROUNDUP(AU446,0),AU446)","v":0},{"$f":"IF(SUM($Y447:AU447)>1,ROUNDUP(AV446,0),AV446)","v":0},{"$f":"IF(SUM($Y447:AV447)>1,ROUNDUP(AW446,0),AW446)","v":1},null,{"$f":"IF(SUM($Y447:AX447)>1,ROUNDUP(AY446,0),AY446)","v":0},{"$f":"IF(SUM($Y447:AY447)>1,ROUNDUP(AZ446,0),AZ446)","v":0},{"$f":"IF(SUM($Y447:AZ447)>1,ROUNDUP(BA446,0),BA446)","v":1},{"$f":"IF(SUM($Y447:BA447)>1,ROUNDUP(BB446,0),BB446)","v":0},{"$f":"IF(SUM($Y447:BB447)>1,ROUNDUP(BC446,0),BC446)","v":0},{"$f":"IF(SUM($Y447:BC447)>1,ROUNDUP(BD446,0),BD446)","v":1},{"$f":"IF(SUM($Y447:BD447)>1,ROUNDUP(BE446,0),BE446)","v":0},{"$f":"IF(SUM($Y447:BE447)>1,ROUNDUP(BF446,0),BF446)","v":0},{"$f":"IF(SUM($Y447:BF447)>1,ROUNDUP(BG446,0),BG446)","v":1},{"$f":"IF(SUM($Y447:BG447)>1,ROUNDUP(BH446,0),BH446)","v":0},{"$f":"IF(SUM($Y447:BH447)>1,ROUNDUP(BI446,0),BI446)","v":0},{"$f":"IF(SUM($Y447:BI447)>1,ROUNDUP(BJ446,0),BJ446)","v":1},null,{"$f":"IF(SUM($Y447:BK447)>1,ROUNDUP(BL446,0),BL446)","v":0},{"$f":"IF(SUM($Y447:BL447)>1,ROUNDUP(BM446,0),BM446)","v":0},{"$f":"IF(SUM($Y447:BM447)>1,ROUNDUP(BN446,0),BN446)","v":1},{"$f":"IF(SUM($Y447:BN447)>1,ROUNDUP(BO446,0),BO446)","v":0},{"$f":"IF(SUM($Y447:BO447)>1,ROUNDUP(BP446,0),BP446)","v":0},{"$f":"IF(SUM($Y447:BP447)>1,ROUNDUP(BQ446,0),BQ446)","v":1},{"$f":"IF(SUM($Y447:BQ447)>1,ROUNDUP(BR446,0),BR446)","v":0},{"$f":"IF(SUM($Y447:BR447)>1,ROUNDUP(BS446,0),BS446)","v":0},{"$f":"IF(SUM($Y447:BS447)>1,ROUNDUP(BT446,0),BT446)","v":1},{"$f":"IF(SUM($Y447:BT447)>1,ROUNDUP(BU446,0),BU446)","v":0},{"$f":"IF(SUM($Y447:BU447)>1,ROUNDUP(BV446,0),BV446)","v":0},{"$f":"IF(SUM($Y447:BV447)>1,ROUNDUP(BW446,0),BW446)","v":1},null,{"$f":"IF(SUM($Y447:BX447)>1,ROUNDUP(BY446,0),BY446)","v":0},{"$f":"IF(SUM($Y447:BY447)>1,ROUNDUP(BZ446,0),BZ446)","v":0},{"$f":"IF(SUM($Y447:BZ447)>1,ROUNDUP(CA446,0),CA446)","v":1},{"$f":"IF(SUM($Y447:CA447)>1,ROUNDUP(CB446,0),CB446)","v":0},{"$f":"IF(SUM($Y447:CB447)>1,ROUNDUP(CC446,0),CC446)","v":0},{"$f":"IF(SUM($Y447:CC447)>1,ROUNDUP(CD446,0),CD446)","v":1},{"$f":"IF(SUM($Y447:CD447)>1,ROUNDUP(CE446,0),CE446)","v":0},{"$f":"IF(SUM($Y447:CE447)>1,ROUNDUP(CF446,0),CF446)","v":0},{"$f":"IF(SUM($Y447:CF447)>1,ROUNDUP(CG446,0),CG446)","v":1},{"$f":"IF(SUM($Y447:CG447)>1,ROUNDUP(CH446,0),CH446)","v":0},{"$f":"IF(SUM($Y447:CH447)>1,ROUNDUP(CI446,0),CI446)","v":0},{"$f":"IF(SUM($Y447:CI447)>1,ROUNDUP(CJ446,0),CJ446)","v":1},null,{"$f":"IF(SUM($Y447:CK447)>1,ROUNDUP(CL446,0),CL446)","v":0},{"$f":"IF(SUM($Y447:CL447)>1,ROUNDUP(CM446,0),CM446)","v":0},{"$f":"IF(SUM($Y447:CM447)>1,ROUNDUP(CN446,0),CN446)","v":1},{"$f":"IF(SUM($Y447:CN447)>1,ROUNDUP(CO446,0),CO446)","v":0},{"$f":"IF(SUM($Y447:CO447)>1,ROUNDUP(CP446,0),CP446)","v":0},{"$f":"IF(SUM($Y447:CP447)>1,ROUNDUP(CQ446,0),CQ446)","v":1},{"$f":"IF(SUM($Y447:CQ447)>1,ROUNDUP(CR446,0),CR446)","v":0},{"$f":"IF(SUM($Y447:CR447)>1,ROUNDUP(CS446,0),CS446)","v":0},{"$f":"IF(SUM($Y447:CS447)>1,ROUNDUP(CT446,0),CT446)","v":1},{"$f":"IF(SUM($Y447:CT447)>1,ROUNDUP(CU446,0),CU446)","v":0},{"$f":"IF(SUM($Y447:CU447)>1,ROUNDUP(CV446,0),CV446)","v":0},{"$f":"IF(SUM($Y447:CV447)>1,ROUNDUP(CW446,0),CW446)","v":1},null,{"$f":"IF(SUM($Y447:CX447)>1,ROUNDUP(CY446,0),CY446)","v":0},{"$f":"IF(SUM($Y447:CY447)>1,ROUNDUP(CZ446,0),CZ446)","v":0},{"$f":"IF(SUM($Y447:CZ447)>1,ROUNDUP(DA446,0),DA446)","v":1},{"$f":"IF(SUM($Y447:DA447)>1,ROUNDUP(DB446,0),DB446)","v":0},{"$f":"IF(SUM($Y447:DB447)>1,ROUNDUP(DC446,0),DC446)","v":0},{"$f":"IF(SUM($Y447:DC447)>1,ROUNDUP(DD446,0),DD446)","v":1},{"$f":"IF(SUM($Y447:DD447)>1,ROUNDUP(DE446,0),DE446)","v":0},{"$f":"IF(SUM($Y447:DE447)>1,ROUNDUP(DF446,0),DF446)","v":0},{"$f":"IF(SUM($Y447:DF447)>1,ROUNDUP(DG446,0),DG446)","v":1},{"$f":"IF(SUM($Y447:DG447)>1,ROUNDUP(DH446,0),DH446)","v":0},{"$f":"IF(SUM($Y447:DH447)>1,ROUNDUP(DI446,0),DI446)","v":0},{"$f":"IF(SUM($Y447:DI447)>1,ROUNDUP(DJ446,0),DJ446)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":447}]
[{"$f":"A449","v":1},{"$f":"\"B\"&C449","v":"B16"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y468=1,X453*-Y466/$G467*SUM(Y475:AJ475),X453*-Y466/$G467*Y475)","v":0},{"$f":"IF(Z468=1,Y453*-Z466/$G467*SUM(Z475:AL475),Y453*-Z466/$G467*Z475)","v":0},{"$f":"IF(AA468=1,Z453*-AA466/$G467*SUM(AA475:AM475),Z453*-AA466/$G467*AA475)","v":0},{"$f":"IF(AB468=1,AA453*-AB466/$G467*SUM(AB475:AN475),AA453*-AB466/$G467*AB475)","v":0},{"$f":"IF(AC468=1,AB453*-AC466/$G467*SUM(AC475:AO475),AB453*-AC466/$G467*AC475)","v":0},{"$f":"IF(AD468=1,AC453*-AD466/$G467*SUM(AD475:AP475),AC453*-AD466/$G467*AD475)","v":0},{"$f":"IF(AE468=1,AD453*-AE466/$G467*SUM(AE475:AQ475),AD453*-AE466/$G467*AE475)","v":0},{"$f":"IF(AF468=1,AE453*-AF466/$G467*SUM(AF475:AR475),AE453*-AF466/$G467*AF475)","v":0},{"$f":"IF(AG468=1,AF453*-AG466/$G467*SUM(AG475:AS475),AF453*-AG466/$G467*AG475)","v":0},{"$f":"IF(AH468=1,AG453*-AH466/$G467*SUM(AH475:AT475),AG453*-AH466/$G467*AH475)","v":0},{"$f":"IF(AI468=1,AH453*-AI466/$G467*SUM(AI475:AU475),AH453*-AI466/$G467*AI475)","v":0},{"$f":"IF(AJ468=1,AI453*-AJ466/$G467*SUM(AJ475:AV475),AI453*-AJ466/$G467*AJ475)","v":0},{"$f":"SUM(Y450:AJ450)","v":0},{"$f":"IF(AL468=1,AJ453*-AL466/$G467*SUM(AL475:AW475),AJ453*-AL466/$G467*AL475)","v":0},{"$f":"IF(AM468=1,AL453*-AM466/$G467*SUM(AM475:AZ475),AL453*-AM466/$G467*AM475)","v":0},{"$f":"IF(AN468=1,AM453*-AN466/$G467*SUM(AN475:BA475),AM453*-AN466/$G467*AN475)","v":0},{"$f":"IF(AO468=1,AN453*-AO466/$G467*SUM(AO475:BB475),AN453*-AO466/$G467*AO475)","v":0},{"$f":"IF(AP468=1,AO453*-AP466/$G467*SUM(AP475:BC475),AO453*-AP466/$G467*AP475)","v":0},{"$f":"IF(AQ468=1,AP453*-AQ466/$G467*SUM(AQ475:BD475),AP453*-AQ466/$G467*AQ475)","v":0},{"$f":"IF(AR468=1,AQ453*-AR466/$G467*SUM(AR475:BE475),AQ453*-AR466/$G467*AR475)","v":0},{"$f":"IF(AS468=1,AR453*-AS466/$G467*SUM(AS475:BF475),AR453*-AS466/$G467*AS475)","v":0},{"$f":"IF(AT468=1,AS453*-AT466/$G467*SUM(AT475:BG475),AS453*-AT466/$G467*AT475)","v":0},{"$f":"IF(AU468=1,AT453*-AU466/$G467*SUM(AU475:BH475),AT453*-AU466/$G467*AU475)","v":0},{"$f":"IF(AV468=1,AU453*-AV466/$G467*SUM(AV475:BI475),AU453*-AV466/$G467*AV475)","v":0},{"$f":"IF(AW468=1,AV453*-AW466/$G467*SUM(AW475:BJ475),AV453*-AW466/$G467*AW475)","v":0},{"$f":"SUM(AL450:AW450)","v":0},{"$f":"IF(AY468=1,AW453*-AY466/$G467*SUM(AY475:BJ475),AW453*-AY466/$G467*AY475)","v":0},{"$f":"IF(AZ468=1,AY453*-AZ466/$G467*SUM(AZ475:BM475),AY453*-AZ466/$G467*AZ475)","v":0},{"$f":"IF(BA468=1,AZ453*-BA466/$G467*SUM(BA475:BN475),AZ453*-BA466/$G467*BA475)","v":0},{"$f":"IF(BB468=1,BA453*-BB466/$G467*SUM(BB475:BO475),BA453*-BB466/$G467*BB475)","v":0},{"$f":"IF(BC468=1,BB453*-BC466/$G467*SUM(BC475:BP475),BB453*-BC466/$G467*BC475)","v":0},{"$f":"IF(BD468=1,BC453*-BD466/$G467*SUM(BD475:BQ475),BC453*-BD466/$G467*BD475)","v":0},{"$f":"IF(BE468=1,BD453*-BE466/$G467*SUM(BE475:BR475),BD453*-BE466/$G467*BE475)","v":0},{"$f":"IF(BF468=1,BE453*-BF466/$G467*SUM(BF475:BS475),BE453*-BF466/$G467*BF475)","v":0},{"$f":"IF(BG468=1,BF453*-BG466/$G467*SUM(BG475:BT475),BF453*-BG466/$G467*BG475)","v":0},{"$f":"IF(BH468=1,BG453*-BH466/$G467*SUM(BH475:BU475),BG453*-BH466/$G467*BH475)","v":0},{"$f":"IF(BI468=1,BH453*-BI466/$G467*SUM(BI475:BV475),BH453*-BI466/$G467*BI475)","v":0},{"$f":"IF(BJ468=1,BI453*-BJ466/$G467*SUM(BJ475:BW475),BI453*-BJ466/$G467*BJ475)","v":0},{"$f":"SUM(AY450:BJ450)","v":0},{"$f":"IF(BL468=1,BJ453*-BL466/$G467*SUM(BL475:BW475),BJ453*-BL466/$G467*BL475)","v":0},{"$f":"IF(BM468=1,BL453*-BM466/$G467*SUM(BM475:BZ475),BL453*-BM466/$G467*BM475)","v":0},{"$f":"IF(BN468=1,BM453*-BN466/$G467*SUM(BN475:CA475),BM453*-BN466/$G467*BN475)","v":0},{"$f":"IF(BO468=1,BN453*-BO466/$G467*SUM(BO475:CB475),BN453*-BO466/$G467*BO475)","v":0},{"$f":"IF(BP468=1,BO453*-BP466/$G467*SUM(BP475:CC475),BO453*-BP466/$G467*BP475)","v":0},{"$f":"IF(BQ468=1,BP453*-BQ466/$G467*SUM(BQ475:CD475),BP453*-BQ466/$G467*BQ475)","v":0},{"$f":"IF(BR468=1,BQ453*-BR466/$G467*SUM(BR475:CE475),BQ453*-BR466/$G467*BR475)","v":0},{"$f":"IF(BS468=1,BR453*-BS466/$G467*SUM(BS475:CF475),BR453*-BS466/$G467*BS475)","v":0},{"$f":"IF(BT468=1,BS453*-BT466/$G467*SUM(BT475:CG475),BS453*-BT466/$G467*BT475)","v":0},{"$f":"IF(BU468=1,BT453*-BU466/$G467*SUM(BU475:CH475),BT453*-BU466/$G467*BU475)","v":0},{"$f":"IF(BV468=1,BU453*-BV466/$G467*SUM(BV475:CI475),BU453*-BV466/$G467*BV475)","v":0},{"$f":"IF(BW468=1,BV453*-BW466/$G467*SUM(BW475:CJ475),BV453*-BW466/$G467*BW475)","v":0},{"$f":"SUM(BL450:BW450)","v":0},{"$f":"IF(BY468=1,BW453*-BY466/$G467*SUM(BY475:CJ475),BW453*-BY466/$G467*BY475)","v":0},{"$f":"IF(BZ468=1,BY453*-BZ466/$G467*SUM(BZ475:CM475),BY453*-BZ466/$G467*BZ475)","v":0},{"$f":"IF(CA468=1,BZ453*-CA466/$G467*SUM(CA475:CN475),BZ453*-CA466/$G467*CA475)","v":0},{"$f":"IF(CB468=1,CA453*-CB466/$G467*SUM(CB475:CO475),CA453*-CB466/$G467*CB475)","v":0},{"$f":"IF(CC468=1,CB453*-CC466/$G467*SUM(CC475:CP475),CB453*-CC466/$G467*CC475)","v":0},{"$f":"IF(CD468=1,CC453*-CD466/$G467*SUM(CD475:CQ475),CC453*-CD466/$G467*CD475)","v":0},{"$f":"IF(CE468=1,CD453*-CE466/$G467*SUM(CE475:CR475),CD453*-CE466/$G467*CE475)","v":0},{"$f":"IF(CF468=1,CE453*-CF466/$G467*SUM(CF475:CS475),CE453*-CF466/$G467*CF475)","v":0},{"$f":"IF(CG468=1,CF453*-CG466/$G467*SUM(CG475:CT475),CF453*-CG466/$G467*CG475)","v":0},{"$f":"IF(CH468=1,CG453*-CH466/$G467*SUM(CH475:CU475),CG453*-CH466/$G467*CH475)","v":0},{"$f":"IF(CI468=1,CH453*-CI466/$G467*SUM(CI475:CV475),CH453*-CI466/$G467*CI475)","v":0},{"$f":"IF(CJ468=1,CI453*-CJ466/$G467*SUM(CJ475:CW475),CI453*-CJ466/$G467*CJ475)","v":0},{"$f":"SUM(BY450:CJ450)","v":0},{"$f":"IF(CL468=1,CJ453*-CL466/$G467*SUM(CL475:CW475),CJ453*-CL466/$G467*CL475)","v":0},{"$f":"IF(CM468=1,CL453*-CM466/$G467*SUM(CM475:CZ475),CL453*-CM466/$G467*CM475)","v":0},{"$f":"IF(CN468=1,CM453*-CN466/$G467*SUM(CN475:DA475),CM453*-CN466/$G467*CN475)","v":0},{"$f":"IF(CO468=1,CN453*-CO466/$G467*SUM(CO475:DB475),CN453*-CO466/$G467*CO475)","v":0},{"$f":"IF(CP468=1,CO453*-CP466/$G467*SUM(CP475:DC475),CO453*-CP466/$G467*CP475)","v":0},{"$f":"IF(CQ468=1,CP453*-CQ466/$G467*SUM(CQ475:DD475),CP453*-CQ466/$G467*CQ475)","v":0},{"$f":"IF(CR468=1,CQ453*-CR466/$G467*SUM(CR475:DE475),CQ453*-CR466/$G467*CR475)","v":0},{"$f":"IF(CS468=1,CR453*-CS466/$G467*SUM(CS475:DF475),CR453*-CS466/$G467*CS475)","v":0},{"$f":"IF(CT468=1,CS453*-CT466/$G467*SUM(CT475:DG475),CS453*-CT466/$G467*CT475)","v":0},{"$f":"IF(CU468=1,CT453*-CU466/$G467*SUM(CU475:DH475),CT453*-CU466/$G467*CU475)","v":0},{"$f":"IF(CV468=1,CU453*-CV466/$G467*SUM(CV475:DI475),CU453*-CV466/$G467*CV475)","v":0},{"$f":"IF(CW468=1,CV453*-CW466/$G467*SUM(CW475:DJ475),CV453*-CW466/$G467*CW475)","v":0},{"$f":"SUM(CL450:CW450)","v":0},{"$f":"IF(CY468=1,CW453*-CY466/$G467*SUM(CY475:DJ475),CW453*-CY466/$G467*CY475)","v":0},{"$f":"IF(CZ468=1,CY453*-CZ466/$G467*SUM(CZ475:DM475),CY453*-CZ466/$G467*CZ475)","v":0},{"$f":"IF(DA468=1,CZ453*-DA466/$G467*SUM(DA475:DN475),CZ453*-DA466/$G467*DA475)","v":0},{"$f":"IF(DB468=1,DA453*-DB466/$G467*SUM(DB475:DO475),DA453*-DB466/$G467*DB475)","v":0},{"$f":"IF(DC468=1,DB453*-DC466/$G467*SUM(DC475:DP475),DB453*-DC466/$G467*DC475)","v":0},{"$f":"IF(DD468=1,DC453*-DD466/$G467*SUM(DD475:DQ475),DC453*-DD466/$G467*DD475)","v":0},{"$f":"IF(DE468=1,DD453*-DE466/$G467*SUM(DE475:DR475),DD453*-DE466/$G467*DE475)","v":0},{"$f":"IF(DF468=1,DE453*-DF466/$G467*SUM(DF475:DS475),DE453*-DF466/$G467*DF475)","v":0},{"$f":"IF(DG468=1,DF453*-DG466/$G467*SUM(DG475:DT475),DF453*-DG466/$G467*DG475)","v":0},{"$f":"IF(DH468=1,DG453*-DH466/$G467*SUM(DH475:DU475),DG453*-DH466/$G467*DH475)","v":0},{"$f":"IF(DI468=1,DH453*-DI466/$G467*SUM(DI475:DU475),DH453*-DI466/$G467*DI475)","v":0},{"$f":"IF(DJ468=1,DI453*-DJ466/$G467*SUM(DJ475:DU475),DI453*-DJ466/$G467*DJ475)","v":0},{"$f":"SUM(CY450:DJ450)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":450}]
[1,{"$f":"\"G\"&C449","v":"G16"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y451*Y474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL451*AL474","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL455:AW455)","v":0},{"$f":"+AY451*AY474","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY455:BJ455)","v":0},{"$f":"+BL451*BL474","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL455:BW455)","v":0},{"$f":"+BY451*BY474","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY455:CJ455)","v":0},{"$f":"+CL451*CL474","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL455:CW455)","v":0},{"$f":"+CY451*CY474","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY455:DJ455)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":455}]
[1,{"$f":"\"L\"&C449","v":"L16"},{"$f":"\"RG\"&F449","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X453*X474","v":0},{"$f":"+X460+Y458+Y459","v":0},{"$f":"+Y460+Z458+Z459","v":0},{"$f":"+Z460+AA458+AA459","v":0},{"$f":"+AA460+AB458+AB459","v":0},{"$f":"+AB460+AC458+AC459","v":0},{"$f":"+AC460+AD458+AD459","v":0},{"$f":"+AD460+AE458+AE459","v":0},{"$f":"+AE460+AF458+AF459","v":0},{"$f":"+AF460+AG458+AG459","v":0},{"$f":"+AG460+AH458+AH459","v":0},{"$f":"+AH460+AI458+AI459","v":0},{"$f":"+AI460+AJ458+AJ459","v":0},{"$f":"+AJ460","v":0},{"$f":"+AK460+AL458+AL459","v":0},{"$f":"+AL460+AM458+AM459","v":0},{"$f":"+AM460+AN458+AN459","v":0},{"$f":"+AN460+AO458+AO459","v":0},{"$f":"+AO460+AP458+AP459","v":0},{"$f":"+AP460+AQ458+AQ459","v":0},{"$f":"+AQ460+AR458+AR459","v":0},{"$f":"+AR460+AS458+AS459","v":0},{"$f":"+AS460+AT458+AT459","v":0},{"$f":"+AT460+AU458+AU459","v":0},{"$f":"+AU460+AV458+AV459","v":0},{"$f":"+AV460+AW458+AW459","v":0},{"$f":"+AW460","v":0},{"$f":"+AX460+AY458+AY459","v":0},{"$f":"+AY460+AZ458+AZ459","v":0},{"$f":"+AZ460+BA458+BA459","v":0},{"$f":"+BA460+BB458+BB459","v":0},{"$f":"+BB460+BC458+BC459","v":0},{"$f":"+BC460+BD458+BD459","v":0},{"$f":"+BD460+BE458+BE459","v":0},{"$f":"+BE460+BF458+BF459","v":0},{"$f":"+BF460+BG458+BG459","v":0},{"$f":"+BG460+BH458+BH459","v":0},{"$f":"+BH460+BI458+BI459","v":0},{"$f":"+BI460+BJ458+BJ459","v":0},{"$f":"+BJ460","v":0},{"$f":"+BK460+BL458+BL459","v":0},{"$f":"+BL460+BM458+BM459","v":0},{"$f":"+BM460+BN458+BN459","v":0},{"$f":"+BN460+BO458+BO459","v":0},{"$f":"+BO460+BP458+BP459","v":0},{"$f":"+BP460+BQ458+BQ459","v":0},{"$f":"+BQ460+BR458+BR459","v":0},{"$f":"+BR460+BS458+BS459","v":0},{"$f":"+BS460+BT458+BT459","v":0},{"$f":"+BT460+BU458+BU459","v":0},{"$f":"+BU460+BV458+BV459","v":0},{"$f":"+BV460+BW458+BW459","v":0},{"$f":"+BW460","v":0},{"$f":"+BX460+BY458+BY459","v":0},{"$f":"+BY460+BZ458+BZ459","v":0},{"$f":"+BZ460+CA458+CA459","v":0},{"$f":"+CA460+CB458+CB459","v":0},{"$f":"+CB460+CC458+CC459","v":0},{"$f":"+CC460+CD458+CD459","v":0},{"$f":"+CD460+CE458+CE459","v":0},{"$f":"+CE460+CF458+CF459","v":0},{"$f":"+CF460+CG458+CG459","v":0},{"$f":"+CG460+CH458+CH459","v":0},{"$f":"+CH460+CI458+CI459","v":0},{"$f":"+CI460+CJ458+CJ459","v":0},{"$f":"+CJ460","v":0},{"$f":"+CK460+CL458+CL459","v":0},{"$f":"+CL460+CM458+CM459","v":0},{"$f":"+CM460+CN458+CN459","v":0},{"$f":"+CN460+CO458+CO459","v":0},{"$f":"+CO460+CP458+CP459","v":0},{"$f":"+CP460+CQ458+CQ459","v":0},{"$f":"+CQ460+CR458+CR459","v":0},{"$f":"+CR460+CS458+CS459","v":0},{"$f":"+CS460+CT458+CT459","v":0},{"$f":"+CT460+CU458+CU459","v":0},{"$f":"+CU460+CV458+CV459","v":0},{"$f":"+CV460+CW458+CW459","v":0},{"$f":"+CW460","v":0},{"$f":"+CX460+CY458+CY459","v":0},{"$f":"+CY460+CZ458+CZ459","v":0},{"$f":"+CZ460+DA458+DA459","v":0},{"$f":"+DA460+DB458+DB459","v":0},{"$f":"+DB460+DC458+DC459","v":0},{"$f":"+DC460+DD458+DD459","v":0},{"$f":"+DD460+DE458+DE459","v":0},{"$f":"+DE460+DF458+DF459","v":0},{"$f":"+DF460+DG458+DG459","v":0},{"$f":"+DG460+DH458+DH459","v":0},{"$f":"+DH460+DI458+DI459","v":0},{"$f":"+DI460+DJ458+DJ459","v":0},{"$f":"+DJ460","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":460}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":465}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F450,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F453=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F453=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F453=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F453=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F453=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F453=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F453=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":467}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT469,Y$5+25-(12/$G467),4)&\":\"&ADDRESS($DT469,Y$5+24,4)))/(12/$G467)*Y471","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT469,AL$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,AL$3+24,4)))/(12/$G467)*AL471","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT469,AN$5+25-(12/$G467),4)&\":\"&ADDRESS($DT469,AN$5+24,4)))/(12/$G467)*AN471","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT469,AY$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,AY$3+24,4)))/(12/$G467)*AY471","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT469,AZ$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,AZ$3+24,4)))/(12/$G467)*AZ471","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT469,BA$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,BA$3+24,4)))/(12/$G467)*BA471","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT469,BL$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,BL$3+24,4)))/(12/$G467)*BL471","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT469,BM$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,BM$3+24,4)))/(12/$G467)*BM471","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT469,BN$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,BN$3+24,4)))/(12/$G467)*BN471","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT469,BY$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,BY$3+24,4)))/(12/$G467)*BY471","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT469,BZ$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,BZ$3+24,4)))/(12/$G467)*BZ471","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT469,CA$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,CA$3+24,4)))/(12/$G467)*CA471","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT469,CL$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,CL$3+24,4)))/(12/$G467)*CL471","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT469,CM$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,CM$3+24,4)))/(12/$G467)*CM471","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT469,CN$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,CN$3+24,4)))/(12/$G467)*CN471","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT469,CY$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,CY$3+24,4)))/(12/$G467)*CY471","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT469,CZ$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,CZ$3+24,4)))/(12/$G467)*CZ471","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT469,DA$3+25-(12/$G467),4)&\":\"&ADDRESS($DT469,DA$3+24,4)))/(12/$G467)*DA471","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":475}]
[{"$f":"A479","v":1},{"$f":"\"C\"&C478","v":"C17"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y497=1,X482*-$F481/$G496*SUM(Y504:AJ504),X482*-$F481/$G496*Y504)","v":0},{"$f":"IF(Z497=1,Y482*-$F481/$G496*SUM(Z504:AL504),Y482*-$F481/$G496*Z504)","v":0},{"$f":"IF(AA497=1,Z482*-$F481/$G496*SUM(AA504:AM504),Z482*-$F481/$G496*AA504)","v":0},{"$f":"IF(AB497=1,AA482*-$F481/$G496*SUM(AB504:AN504),AA482*-$F481/$G496*AB504)","v":0},{"$f":"IF(AC497=1,AB482*-$F481/$G496*SUM(AC504:AO504),AB482*-$F481/$G496*AC504)","v":0},{"$f":"IF(AD497=1,AC482*-$F481/$G496*SUM(AD504:AP504),AC482*-$F481/$G496*AD504)","v":0},{"$f":"IF(AE497=1,AD482*-$F481/$G496*SUM(AE504:AQ504),AD482*-$F481/$G496*AE504)","v":0},{"$f":"IF(AF497=1,AE482*-$F481/$G496*SUM(AF504:AR504),AE482*-$F481/$G496*AF504)","v":0},{"$f":"IF(AG497=1,AF482*-$F481/$G496*SUM(AG504:AS504),AF482*-$F481/$G496*AG504)","v":0},{"$f":"IF(AH497=1,AG482*-$F481/$G496*SUM(AH504:AT504),AG482*-$F481/$G496*AH504)","v":0},{"$f":"IF(AI497=1,AH482*-$F481/$G496*SUM(AI504:AU504),AH482*-$F481/$G496*AI504)","v":0},{"$f":"IF(AJ497=1,AI482*-$F481/$G496*SUM(AJ504:AV504),AI482*-$F481/$G496*AJ504)","v":0},{"$f":"SUM(Y480:AJ480)","v":0},{"$f":"IF(AL497=1,AJ482*-$F481/$G496*SUM(AL504:AW504),AJ482*-$F481/$G496*AL504)","v":0},{"$f":"IF(AM497=1,AL482*-$F481/$G496*SUM(AM504:AZ504),AL482*-$F481/$G496*AM504)","v":0},{"$f":"IF(AN497=1,AM482*-$F481/$G496*SUM(AN504:BA504),AM482*-$F481/$G496*AN504)","v":0},{"$f":"IF(AO497=1,AN482*-$F481/$G496*SUM(AO504:BB504),AN482*-$F481/$G496*AO504)","v":0},{"$f":"IF(AP497=1,AO482*-$F481/$G496*SUM(AP504:BC504),AO482*-$F481/$G496*AP504)","v":0},{"$f":"IF(AQ497=1,AP482*-$F481/$G496*SUM(AQ504:BD504),AP482*-$F481/$G496*AQ504)","v":0},{"$f":"IF(AR497=1,AQ482*-$F481/$G496*SUM(AR504:BE504),AQ482*-$F481/$G496*AR504)","v":0},{"$f":"IF(AS497=1,AR482*-$F481/$G496*SUM(AS504:BF504),AR482*-$F481/$G496*AS504)","v":0},{"$f":"IF(AT497=1,AS482*-$F481/$G496*SUM(AT504:BG504),AS482*-$F481/$G496*AT504)","v":0},{"$f":"IF(AU497=1,AT482*-$F481/$G496*SUM(AU504:BH504),AT482*-$F481/$G496*AU504)","v":0},{"$f":"IF(AV497=1,AU482*-$F481/$G496*SUM(AV504:BI504),AU482*-$F481/$G496*AV504)","v":0},{"$f":"IF(AW497=1,AV482*-$F481/$G496*SUM(AW504:BJ504),AV482*-$F481/$G496*AW504)","v":0},{"$f":"SUM(AL480:AW480)","v":0},{"$f":"IF(AY497=1,AW482*-$F481/$G496*SUM(AY504:BJ504),AW482*-$F481/$G496*AY504)","v":0},{"$f":"IF(AZ497=1,AY482*-$F481/$G496*SUM(AZ504:BM504),AY482*-$F481/$G496*AZ504)","v":0},{"$f":"IF(BA497=1,AZ482*-$F481/$G496*SUM(BA504:BN504),AZ482*-$F481/$G496*BA504)","v":0},{"$f":"IF(BB497=1,BA482*-$F481/$G496*SUM(BB504:BO504),BA482*-$F481/$G496*BB504)","v":0},{"$f":"IF(BC497=1,BB482*-$F481/$G496*SUM(BC504:BP504),BB482*-$F481/$G496*BC504)","v":0},{"$f":"IF(BD497=1,BC482*-$F481/$G496*SUM(BD504:BQ504),BC482*-$F481/$G496*BD504)","v":0},{"$f":"IF(BE497=1,BD482*-$F481/$G496*SUM(BE504:BR504),BD482*-$F481/$G496*BE504)","v":0},{"$f":"IF(BF497=1,BE482*-$F481/$G496*SUM(BF504:BS504),BE482*-$F481/$G496*BF504)","v":0},{"$f":"IF(BG497=1,BF482*-$F481/$G496*SUM(BG504:BT504),BF482*-$F481/$G496*BG504)","v":0},{"$f":"IF(BH497=1,BG482*-$F481/$G496*SUM(BH504:BU504),BG482*-$F481/$G496*BH504)","v":0},{"$f":"IF(BI497=1,BH482*-$F481/$G496*SUM(BI504:BV504),BH482*-$F481/$G496*BI504)","v":0},{"$f":"IF(BJ497=1,BI482*-$F481/$G496*SUM(BJ504:BW504),BI482*-$F481/$G496*BJ504)","v":0},{"$f":"SUM(AY480:BJ480)","v":0},{"$f":"IF(BL497=1,BJ482*-$F481/$G496*SUM(BL504:BW504),BJ482*-$F481/$G496*BL504)","v":0},{"$f":"IF(BM497=1,BL482*-$F481/$G496*SUM(BM504:BZ504),BL482*-$F481/$G496*BM504)","v":0},{"$f":"IF(BN497=1,BM482*-$F481/$G496*SUM(BN504:CA504),BM482*-$F481/$G496*BN504)","v":0},{"$f":"IF(BO497=1,BN482*-$F481/$G496*SUM(BO504:CB504),BN482*-$F481/$G496*BO504)","v":0},{"$f":"IF(BP497=1,BO482*-$F481/$G496*SUM(BP504:CC504),BO482*-$F481/$G496*BP504)","v":0},{"$f":"IF(BQ497=1,BP482*-$F481/$G496*SUM(BQ504:CD504),BP482*-$F481/$G496*BQ504)","v":0},{"$f":"IF(BR497=1,BQ482*-$F481/$G496*SUM(BR504:CE504),BQ482*-$F481/$G496*BR504)","v":0},{"$f":"IF(BS497=1,BR482*-$F481/$G496*SUM(BS504:CF504),BR482*-$F481/$G496*BS504)","v":0},{"$f":"IF(BT497=1,BS482*-$F481/$G496*SUM(BT504:CG504),BS482*-$F481/$G496*BT504)","v":0},{"$f":"IF(BU497=1,BT482*-$F481/$G496*SUM(BU504:CH504),BT482*-$F481/$G496*BU504)","v":0},{"$f":"IF(BV497=1,BU482*-$F481/$G496*SUM(BV504:CI504),BU482*-$F481/$G496*BV504)","v":0},{"$f":"IF(BW497=1,BV482*-$F481/$G496*SUM(BW504:CJ504),BV482*-$F481/$G496*BW504)","v":0},{"$f":"SUM(BL480:BW480)","v":0},{"$f":"IF(BY497=1,BW482*-$F481/$G496*SUM(BY504:CJ504),BW482*-$F481/$G496*BY504)","v":0},{"$f":"IF(BZ497=1,BY482*-$F481/$G496*SUM(BZ504:CM504),BY482*-$F481/$G496*BZ504)","v":0},{"$f":"IF(CA497=1,BZ482*-$F481/$G496*SUM(CA504:CN504),BZ482*-$F481/$G496*CA504)","v":0},{"$f":"IF(CB497=1,CA482*-$F481/$G496*SUM(CB504:CO504),CA482*-$F481/$G496*CB504)","v":0},{"$f":"IF(CC497=1,CB482*-$F481/$G496*SUM(CC504:CP504),CB482*-$F481/$G496*CC504)","v":0},{"$f":"IF(CD497=1,CC482*-$F481/$G496*SUM(CD504:CQ504),CC482*-$F481/$G496*CD504)","v":0},{"$f":"IF(CE497=1,CD482*-$F481/$G496*SUM(CE504:CR504),CD482*-$F481/$G496*CE504)","v":0},{"$f":"IF(CF497=1,CE482*-$F481/$G496*SUM(CF504:CS504),CE482*-$F481/$G496*CF504)","v":0},{"$f":"IF(CG497=1,CF482*-$F481/$G496*SUM(CG504:CT504),CF482*-$F481/$G496*CG504)","v":0},{"$f":"IF(CH497=1,CG482*-$F481/$G496*SUM(CH504:CU504),CG482*-$F481/$G496*CH504)","v":0},{"$f":"IF(CI497=1,CH482*-$F481/$G496*SUM(CI504:CV504),CH482*-$F481/$G496*CI504)","v":0},{"$f":"IF(CJ497=1,CI482*-$F481/$G496*SUM(CJ504:CW504),CI482*-$F481/$G496*CJ504)","v":0},{"$f":"SUM(BY480:CJ480)","v":0},{"$f":"IF(CL497=1,CJ482*-$F481/$G496*SUM(CL504:CW504),CJ482*-$F481/$G496*CL504)","v":0},{"$f":"IF(CM497=1,CL482*-$F481/$G496*SUM(CM504:CZ504),CL482*-$F481/$G496*CM504)","v":0},{"$f":"IF(CN497=1,CM482*-$F481/$G496*SUM(CN504:DA504),CM482*-$F481/$G496*CN504)","v":0},{"$f":"IF(CO497=1,CN482*-$F481/$G496*SUM(CO504:DB504),CN482*-$F481/$G496*CO504)","v":0},{"$f":"IF(CP497=1,CO482*-$F481/$G496*SUM(CP504:DC504),CO482*-$F481/$G496*CP504)","v":0},{"$f":"IF(CQ497=1,CP482*-$F481/$G496*SUM(CQ504:DD504),CP482*-$F481/$G496*CQ504)","v":0},{"$f":"IF(CR497=1,CQ482*-$F481/$G496*SUM(CR504:DE504),CQ482*-$F481/$G496*CR504)","v":0},{"$f":"IF(CS497=1,CR482*-$F481/$G496*SUM(CS504:DF504),CR482*-$F481/$G496*CS504)","v":0},{"$f":"IF(CT497=1,CS482*-$F481/$G496*SUM(CT504:DG504),CS482*-$F481/$G496*CT504)","v":0},{"$f":"IF(CU497=1,CT482*-$F481/$G496*SUM(CU504:DH504),CT482*-$F481/$G496*CU504)","v":0},{"$f":"IF(CV497=1,CU482*-$F481/$G496*SUM(CV504:DI504),CU482*-$F481/$G496*CV504)","v":0},{"$f":"IF(CW497=1,CV482*-$F481/$G496*SUM(CW504:DJ504),CV482*-$F481/$G496*CW504)","v":0},{"$f":"SUM(CL480:CW480)","v":0},{"$f":"IF(CY497=1,CW482*-$F481/$G496*SUM(CY504:DJ504),CW482*-$F481/$G496*CY504)","v":0},{"$f":"IF(CZ497=1,CY482*-$F481/$G496*SUM(CZ504:DM504),CY482*-$F481/$G496*CZ504)","v":0},{"$f":"IF(DA497=1,CZ482*-$F481/$G496*SUM(DA504:DN504),CZ482*-$F481/$G496*DA504)","v":0},{"$f":"IF(DB497=1,DA482*-$F481/$G496*SUM(DB504:DO504),DA482*-$F481/$G496*DB504)","v":0},{"$f":"IF(DC497=1,DB482*-$F481/$G496*SUM(DC504:DP504),DB482*-$F481/$G496*DC504)","v":0},{"$f":"IF(DD497=1,DC482*-$F481/$G496*SUM(DD504:DQ504),DC482*-$F481/$G496*DD504)","v":0},{"$f":"IF(DE497=1,DD482*-$F481/$G496*SUM(DE504:DR504),DD482*-$F481/$G496*DE504)","v":0},{"$f":"IF(DF497=1,DE482*-$F481/$G496*SUM(DF504:DS504),DE482*-$F481/$G496*DF504)","v":0},{"$f":"IF(DG497=1,DF482*-$F481/$G496*SUM(DG504:DT504),DF482*-$F481/$G496*DG504)","v":0},{"$f":"IF(DH497=1,DG482*-$F481/$G496*SUM(DH504:DU504),DG482*-$F481/$G496*DH504)","v":0},{"$f":"IF(DI497=1,DH482*-$F481/$G496*SUM(DI504:DU504),DH482*-$F481/$G496*DI504)","v":0},{"$f":"IF(DJ497=1,DI482*-$F481/$G496*SUM(DJ504:DU504),DI482*-$F481/$G496*DJ504)","v":0},{"$f":"SUM(CY480:DJ480)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":480}]
[1,{"$f":"\"G\"&C478","v":"G17"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y480*Y503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL480*AL503","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL484:AW484)","v":0},{"$f":"+AY480*AY503","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY484:BJ484)","v":0},{"$f":"+BL480*BL503","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL484:BW484)","v":0},{"$f":"+BY480*BY503","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY484:CJ484)","v":0},{"$f":"+CL480*CL503","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL484:CW484)","v":0},{"$f":"+CY480*CY503","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY484:DJ484)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":484}]
[1,{"$f":"\"H\"&C478","v":"H17"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y497=1,$G483-Y490,IF(Y496=1,0,-Y490))","v":0},{"$f":"IF(Z497=1,$G483-Z490,IF(Z496=1,0,-Z490))","v":0},{"$f":"IF(AA497=1,$G483-AA490,IF(AA496=1,0,-AA490))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL497=1,$G483-AL490,IF(AL496=1,0,-AL490))","v":0},{"$f":"IF(AM497=1,$G483-AM490,IF(AM496=1,0,-AM490))","v":0},{"$f":"IF(AN497=1,$G483-AN490,IF(AN496=1,0,-AN490))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL485:AW485)","v":0},{"$f":"IF(AY497=1,$G483-AY490,IF(AY496=1,0,-AY490))","v":0},{"$f":"IF(AZ497=1,$G483-AZ490,IF(AZ496=1,0,-AZ490))","v":0},{"$f":"IF(BA497=1,$G483-BA490,IF(BA496=1,0,-BA490))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY485:BJ485)","v":0},{"$f":"IF(BL497=1,$G483-BL490,IF(BL496=1,0,-BL490))","v":0},{"$f":"IF(BM497=1,$G483-BM490,IF(BM496=1,0,-BM490))","v":0},{"$f":"IF(BN497=1,$G483-BN490,IF(BN496=1,0,-BN490))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL485:BW485)","v":0},{"$f":"IF(BY497=1,$G483-BY490,IF(BY496=1,0,-BY490))","v":0},{"$f":"IF(BZ497=1,$G483-BZ490,IF(BZ496=1,0,-BZ490))","v":0},{"$f":"IF(CA497=1,$G483-CA490,IF(CA496=1,0,-CA490))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY485:CJ485)","v":0},{"$f":"IF(CL497=1,$G483-CL490,IF(CL496=1,0,-CL490))","v":0},{"$f":"IF(CM497=1,$G483-CM490,IF(CM496=1,0,-CM490))","v":0},{"$f":"IF(CN497=1,$G483-CN490,IF(CN496=1,0,-CN490))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL485:CW485)","v":0},{"$f":"IF(CY497=1,$G483-CY490,IF(CY496=1,0,-CY490))","v":0},{"$f":"IF(CZ497=1,$G483-CZ490,IF(CZ496=1,0,-CZ490))","v":0},{"$f":"IF(DA497=1,$G483-DA490,IF(DA496=1,0,-DA490))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY485:DJ485)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":485}]
[1,{"$f":"\"M\"&C478","v":"M17"},{"$f":"\"A\"&F478","v":"ARealkreditlån"},null,{"$f":"+A490","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y496=1,$F484,IF(Y497=1,-X491,IF(Y$38=1,-X491,IF(Y$6=12,IF(Y498=1,-$F484/($I478/$G496)*SUM(N498:Y498)/12,0),0))))","v":0},{"$f":"IF(Z496=1,$F484,IF(Z497=1,-Y491,IF(Z$38=1,-Y491,IF(Z$6=12,IF(Z498=1,-$F484/($I478/$G496)*SUM(O498:Z498)/12,0),0))))","v":0},{"$f":"IF(AA496=1,$F484,IF(AA497=1,-Z491,IF(AA$38=1,-Z491,IF(AA$6=12,IF(AA498=1,-$F484/($I478/$G496)*SUM(P498:AA498)/12,0),0))))","v":0},{"$f":"IF(AB496=1,$F484,IF(AB497=1,-AA491,IF(AB$38=1,-AA491,IF(AB$6=12,IF(AB498=1,-$F484/($I478/$G496)*SUM(Q498:AB498)/12,0),0))))","v":0},{"$f":"IF(AC496=1,$F484,IF(AC497=1,-AB491,IF(AC$38=1,-AB491,IF(AC$6=12,IF(AC498=1,-$F484/($I478/$G496)*SUM(R498:AC498)/12,0),0))))","v":0},{"$f":"IF(AD496=1,$F484,IF(AD497=1,-AC491,IF(AD$38=1,-AC491,IF(AD$6=12,IF(AD498=1,-$F484/($I478/$G496)*SUM(S498:AD498)/12,0),0))))","v":0},{"$f":"IF(AE496=1,$F484,IF(AE497=1,-AD491,IF(AE$38=1,-AD491,IF(AE$6=12,IF(AE498=1,-$F484/($I478/$G496)*SUM(T498:AE498)/12,0),0))))","v":0},{"$f":"IF(AF496=1,$F484,IF(AF497=1,-AE491,IF(AF$38=1,-AE491,IF(AF$6=12,IF(AF498=1,-$F484/($I478/$G496)*SUM(U498:AF498)/12,0),0))))","v":0},{"$f":"IF(AG496=1,$F484,IF(AG497=1,-AF491,IF(AG$38=1,-AF491,IF(AG$6=12,IF(AG498=1,-$F484/($I478/$G496)*SUM(V498:AG498)/12,0),0))))","v":0},{"$f":"IF(AH496=1,$F484,IF(AH497=1,-AG491,IF(AH$38=1,-AG491,IF(AH$6=12,IF(AH498=1,-$F484/($I478/$G496)*SUM(W498:AH498)/12,0),0))))","v":0},{"$f":"IF(AI496=1,$F484,IF(AI497=1,-AH491,IF(AI$38=1,-AH491,IF(AI$6=12,IF(AI498=1,-$F484/($I478/$G496)*SUM(X498:AI498)/12,0),0))))","v":0},{"$f":"IF(AJ496=1,$F484,IF(AJ497=1,-AI491,IF(AJ$38=1,-AI491,IF(AJ$6=12,IF(AJ498=1,-$F484/($I478/$G496)*SUM(Y498:AJ498)/12,0),0))))","v":0},{"$f":"SUM(Y490:AJ490)","v":0},{"$f":"IF(AL496=1,$F484,IF(AL497=1,-AK491,IF(AL$38=1,-AK491,IF(AL$6=12,IF(AL498=1,-$F484/($I478/$G496)*SUM(AA498:AL498)/12,0),0))))","v":0},{"$f":"IF(AM496=1,$F484,IF(AM497=1,-AL491,IF(AM$38=1,-AL491,IF(AM$6=12,IF(AM498=1,-$F484/($I478/$G496)*SUM(AB498:AM498)/12,0),0))))","v":0},{"$f":"IF(AN496=1,$F484,IF(AN497=1,-AM491,IF(AN$38=1,-AM491,IF(AN$6=12,IF(AN498=1,-$F484/($I478/$G496)*SUM(AC498:AN498)/12,0),0))))","v":0},{"$f":"IF(AO496=1,$F484,IF(AO497=1,-AN491,IF(AO$38=1,-AN491,IF(AO$6=12,IF(AO498=1,-$F484/($I478/$G496)*SUM(AD498:AO498)/12,0),0))))","v":0},{"$f":"IF(AP496=1,$F484,IF(AP497=1,-AO491,IF(AP$38=1,-AO491,IF(AP$6=12,IF(AP498=1,-$F484/($I478/$G496)*SUM(AE498:AP498)/12,0),0))))","v":0},{"$f":"IF(AQ496=1,$F484,IF(AQ497=1,-AP491,IF(AQ$38=1,-AP491,IF(AQ$6=12,IF(AQ498=1,-$F484/($I478/$G496)*SUM(AF498:AQ498)/12,0),0))))","v":0},{"$f":"IF(AR496=1,$F484,IF(AR497=1,-AQ491,IF(AR$38=1,-AQ491,IF(AR$6=12,IF(AR498=1,-$F484/($I478/$G496)*SUM(AG498:AR498)/12,0),0))))","v":0},{"$f":"IF(AS496=1,$F484,IF(AS497=1,-AR491,IF(AS$38=1,-AR491,IF(AS$6=12,IF(AS498=1,-$F484/($I478/$G496)*SUM(AH498:AS498)/12,0),0))))","v":0},{"$f":"IF(AT496=1,$F484,IF(AT497=1,-AS491,IF(AT$38=1,-AS491,IF(AT$6=12,IF(AT498=1,-$F484/($I478/$G496)*SUM(AI498:AT498)/12,0),0))))","v":0},{"$f":"IF(AU496=1,$F484,IF(AU497=1,-AT491,IF(AU$38=1,-AT491,IF(AU$6=12,IF(AU498=1,-$F484/($I478/$G496)*SUM(AJ498:AU498)/12,0),0))))","v":0},{"$f":"IF(AV496=1,$F484,IF(AV497=1,-AU491,IF(AV$38=1,-AU491,IF(AV$6=12,IF(AV498=1,-$F484/($I478/$G496)*SUM(AK498:AV498)/12,0),0))))","v":0},{"$f":"IF(AW496=1,$F484,IF(AW497=1,-AV491,IF(AW$38=1,-AV491,IF(AW$6=12,IF(AW498=1,-$F484/($I478/$G496)*SUM(AL498:AW498)/12,0),0))))","v":0},{"$f":"SUM(AL490:AW490)","v":0},{"$f":"IF(AY496=1,$F484,IF(AY497=1,-AX491,IF(AY$38=1,-AX491,IF(AY$6=12,IF(AY498=1,-$F484/($I478/$G496)*SUM(AN498:AY498)/12,0),0))))","v":0},{"$f":"IF(AZ496=1,$F484,IF(AZ497=1,-AY491,IF(AZ$38=1,-AY491,IF(AZ$6=12,IF(AZ498=1,-$F484/($I478/$G496)*SUM(AO498:AZ498)/12,0),0))))","v":0},{"$f":"IF(BA496=1,$F484,IF(BA497=1,-AZ491,IF(BA$38=1,-AZ491,IF(BA$6=12,IF(BA498=1,-$F484/($I478/$G496)*SUM(AP498:BA498)/12,0),0))))","v":0},{"$f":"IF(BB496=1,$F484,IF(BB497=1,-BA491,IF(BB$38=1,-BA491,IF(BB$6=12,IF(BB498=1,-$F484/($I478/$G496)*SUM(AQ498:BB498)/12,0),0))))","v":0},{"$f":"IF(BC496=1,$F484,IF(BC497=1,-BB491,IF(BC$38=1,-BB491,IF(BC$6=12,IF(BC498=1,-$F484/($I478/$G496)*SUM(AR498:BC498)/12,0),0))))","v":0},{"$f":"IF(BD496=1,$F484,IF(BD497=1,-BC491,IF(BD$38=1,-BC491,IF(BD$6=12,IF(BD498=1,-$F484/($I478/$G496)*SUM(AS498:BD498)/12,0),0))))","v":0},{"$f":"IF(BE496=1,$F484,IF(BE497=1,-BD491,IF(BE$38=1,-BD491,IF(BE$6=12,IF(BE498=1,-$F484/($I478/$G496)*SUM(AT498:BE498)/12,0),0))))","v":0},{"$f":"IF(BF496=1,$F484,IF(BF497=1,-BE491,IF(BF$38=1,-BE491,IF(BF$6=12,IF(BF498=1,-$F484/($I478/$G496)*SUM(AU498:BF498)/12,0),0))))","v":0},{"$f":"IF(BG496=1,$F484,IF(BG497=1,-BF491,IF(BG$38=1,-BF491,IF(BG$6=12,IF(BG498=1,-$F484/($I478/$G496)*SUM(AV498:BG498)/12,0),0))))","v":0},{"$f":"IF(BH496=1,$F484,IF(BH497=1,-BG491,IF(BH$38=1,-BG491,IF(BH$6=12,IF(BH498=1,-$F484/($I478/$G496)*SUM(AW498:BH498)/12,0),0))))","v":0},{"$f":"IF(BI496=1,$F484,IF(BI497=1,-BH491,IF(BI$38=1,-BH491,IF(BI$6=12,IF(BI498=1,-$F484/($I478/$G496)*SUM(AX498:BI498)/12,0),0))))","v":0},{"$f":"IF(BJ496=1,$F484,IF(BJ497=1,-BI491,IF(BJ$38=1,-BI491,IF(BJ$6=12,IF(BJ498=1,-$F484/($I478/$G496)*SUM(AY498:BJ498)/12,0),0))))","v":0},{"$f":"SUM(AY490:BJ490)","v":0},{"$f":"IF(BL496=1,$F484,IF(BL497=1,-BK491,IF(BL$38=1,-BK491,IF(BL$6=12,IF(BL498=1,-$F484/($I478/$G496)*SUM(BA498:BL498)/12,0),0))))","v":0},{"$f":"IF(BM496=1,$F484,IF(BM497=1,-BL491,IF(BM$38=1,-BL491,IF(BM$6=12,IF(BM498=1,-$F484/($I478/$G496)*SUM(BB498:BM498)/12,0),0))))","v":0},{"$f":"IF(BN496=1,$F484,IF(BN497=1,-BM491,IF(BN$38=1,-BM491,IF(BN$6=12,IF(BN498=1,-$F484/($I478/$G496)*SUM(BC498:BN498)/12,0),0))))","v":0},{"$f":"IF(BO496=1,$F484,IF(BO497=1,-BN491,IF(BO$38=1,-BN491,IF(BO$6=12,IF(BO498=1,-$F484/($I478/$G496)*SUM(BD498:BO498)/12,0),0))))","v":0},{"$f":"IF(BP496=1,$F484,IF(BP497=1,-BO491,IF(BP$38=1,-BO491,IF(BP$6=12,IF(BP498=1,-$F484/($I478/$G496)*SUM(BE498:BP498)/12,0),0))))","v":0},{"$f":"IF(BQ496=1,$F484,IF(BQ497=1,-BP491,IF(BQ$38=1,-BP491,IF(BQ$6=12,IF(BQ498=1,-$F484/($I478/$G496)*SUM(BF498:BQ498)/12,0),0))))","v":0},{"$f":"IF(BR496=1,$F484,IF(BR497=1,-BQ491,IF(BR$38=1,-BQ491,IF(BR$6=12,IF(BR498=1,-$F484/($I478/$G496)*SUM(BG498:BR498)/12,0),0))))","v":0},{"$f":"IF(BS496=1,$F484,IF(BS497=1,-BR491,IF(BS$38=1,-BR491,IF(BS$6=12,IF(BS498=1,-$F484/($I478/$G496)*SUM(BH498:BS498)/12,0),0))))","v":0},{"$f":"IF(BT496=1,$F484,IF(BT497=1,-BS491,IF(BT$38=1,-BS491,IF(BT$6=12,IF(BT498=1,-$F484/($I478/$G496)*SUM(BI498:BT498)/12,0),0))))","v":0},{"$f":"IF(BU496=1,$F484,IF(BU497=1,-BT491,IF(BU$38=1,-BT491,IF(BU$6=12,IF(BU498=1,-$F484/($I478/$G496)*SUM(BJ498:BU498)/12,0),0))))","v":0},{"$f":"IF(BV496=1,$F484,IF(BV497=1,-BU491,IF(BV$38=1,-BU491,IF(BV$6=12,IF(BV498=1,-$F484/($I478/$G496)*SUM(BK498:BV498)/12,0),0))))","v":0},{"$f":"IF(BW496=1,$F484,IF(BW497=1,-BV491,IF(BW$38=1,-BV491,IF(BW$6=12,IF(BW498=1,-$F484/($I478/$G496)*SUM(BL498:BW498)/12,0),0))))","v":0},{"$f":"SUM(BL490:BW490)","v":0},{"$f":"IF(BY496=1,$F484,IF(BY497=1,-BX491,IF(BY$38=1,-BX491,IF(BY$6=12,IF(BY498=1,-$F484/($I478/$G496)*SUM(BN498:BY498)/12,0),0))))","v":0},{"$f":"IF(BZ496=1,$F484,IF(BZ497=1,-BY491,IF(BZ$38=1,-BY491,IF(BZ$6=12,IF(BZ498=1,-$F484/($I478/$G496)*SUM(BO498:BZ498)/12,0),0))))","v":0},{"$f":"IF(CA496=1,$F484,IF(CA497=1,-BZ491,IF(CA$38=1,-BZ491,IF(CA$6=12,IF(CA498=1,-$F484/($I478/$G496)*SUM(BP498:CA498)/12,0),0))))","v":0},{"$f":"IF(CB496=1,$F484,IF(CB497=1,-CA491,IF(CB$38=1,-CA491,IF(CB$6=12,IF(CB498=1,-$F484/($I478/$G496)*SUM(BQ498:CB498)/12,0),0))))","v":0},{"$f":"IF(CC496=1,$F484,IF(CC497=1,-CB491,IF(CC$38=1,-CB491,IF(CC$6=12,IF(CC498=1,-$F484/($I478/$G496)*SUM(BR498:CC498)/12,0),0))))","v":0},{"$f":"IF(CD496=1,$F484,IF(CD497=1,-CC491,IF(CD$38=1,-CC491,IF(CD$6=12,IF(CD498=1,-$F484/($I478/$G496)*SUM(BS498:CD498)/12,0),0))))","v":0},{"$f":"IF(CE496=1,$F484,IF(CE497=1,-CD491,IF(CE$38=1,-CD491,IF(CE$6=12,IF(CE498=1,-$F484/($I478/$G496)*SUM(BT498:CE498)/12,0),0))))","v":0},{"$f":"IF(CF496=1,$F484,IF(CF497=1,-CE491,IF(CF$38=1,-CE491,IF(CF$6=12,IF(CF498=1,-$F484/($I478/$G496)*SUM(BU498:CF498)/12,0),0))))","v":0},{"$f":"IF(CG496=1,$F484,IF(CG497=1,-CF491,IF(CG$38=1,-CF491,IF(CG$6=12,IF(CG498=1,-$F484/($I478/$G496)*SUM(BV498:CG498)/12,0),0))))","v":0},{"$f":"IF(CH496=1,$F484,IF(CH497=1,-CG491,IF(CH$38=1,-CG491,IF(CH$6=12,IF(CH498=1,-$F484/($I478/$G496)*SUM(BW498:CH498)/12,0),0))))","v":0},{"$f":"IF(CI496=1,$F484,IF(CI497=1,-CH491,IF(CI$38=1,-CH491,IF(CI$6=12,IF(CI498=1,-$F484/($I478/$G496)*SUM(BX498:CI498)/12,0),0))))","v":0},{"$f":"IF(CJ496=1,$F484,IF(CJ497=1,-CI491,IF(CJ$38=1,-CI491,IF(CJ$6=12,IF(CJ498=1,-$F484/($I478/$G496)*SUM(BY498:CJ498)/12,0),0))))","v":0},{"$f":"SUM(BY490:CJ490)","v":0},{"$f":"IF(CL496=1,$F484,IF(CL497=1,-CK491,IF(CL$38=1,-CK491,IF(CL$6=12,IF(CL498=1,-$F484/($I478/$G496)*SUM(CA498:CL498)/12,0),0))))","v":0},{"$f":"IF(CM496=1,$F484,IF(CM497=1,-CL491,IF(CM$38=1,-CL491,IF(CM$6=12,IF(CM498=1,-$F484/($I478/$G496)*SUM(CB498:CM498)/12,0),0))))","v":0},{"$f":"IF(CN496=1,$F484,IF(CN497=1,-CM491,IF(CN$38=1,-CM491,IF(CN$6=12,IF(CN498=1,-$F484/($I478/$G496)*SUM(CC498:CN498)/12,0),0))))","v":0},{"$f":"IF(CO496=1,$F484,IF(CO497=1,-CN491,IF(CO$38=1,-CN491,IF(CO$6=12,IF(CO498=1,-$F484/($I478/$G496)*SUM(CD498:CO498)/12,0),0))))","v":0},{"$f":"IF(CP496=1,$F484,IF(CP497=1,-CO491,IF(CP$38=1,-CO491,IF(CP$6=12,IF(CP498=1,-$F484/($I478/$G496)*SUM(CE498:CP498)/12,0),0))))","v":0},{"$f":"IF(CQ496=1,$F484,IF(CQ497=1,-CP491,IF(CQ$38=1,-CP491,IF(CQ$6=12,IF(CQ498=1,-$F484/($I478/$G496)*SUM(CF498:CQ498)/12,0),0))))","v":0},{"$f":"IF(CR496=1,$F484,IF(CR497=1,-CQ491,IF(CR$38=1,-CQ491,IF(CR$6=12,IF(CR498=1,-$F484/($I478/$G496)*SUM(CG498:CR498)/12,0),0))))","v":0},{"$f":"IF(CS496=1,$F484,IF(CS497=1,-CR491,IF(CS$38=1,-CR491,IF(CS$6=12,IF(CS498=1,-$F484/($I478/$G496)*SUM(CH498:CS498)/12,0),0))))","v":0},{"$f":"IF(CT496=1,$F484,IF(CT497=1,-CS491,IF(CT$38=1,-CS491,IF(CT$6=12,IF(CT498=1,-$F484/($I478/$G496)*SUM(CI498:CT498)/12,0),0))))","v":0},{"$f":"IF(CU496=1,$F484,IF(CU497=1,-CT491,IF(CU$38=1,-CT491,IF(CU$6=12,IF(CU498=1,-$F484/($I478/$G496)*SUM(CJ498:CU498)/12,0),0))))","v":0},{"$f":"IF(CV496=1,$F484,IF(CV497=1,-CU491,IF(CV$38=1,-CU491,IF(CV$6=12,IF(CV498=1,-$F484/($I478/$G496)*SUM(CK498:CV498)/12,0),0))))","v":0},{"$f":"IF(CW496=1,$F484,IF(CW497=1,-CV491,IF(CW$38=1,-CV491,IF(CW$6=12,IF(CW498=1,-$F484/($I478/$G496)*SUM(CL498:CW498)/12,0),0))))","v":0},{"$f":"SUM(CL490:CW490)","v":0},{"$f":"IF(CY496=1,$F484,IF(CY497=1,-CX491,IF(CY$38=1,-CX491,IF(CY$6=12,IF(CY498=1,-$F484/($I478/$G496)*SUM(CN498:CY498)/12,0),0))))","v":0},{"$f":"IF(CZ496=1,$F484,IF(CZ497=1,-CY491,IF(CZ$38=1,-CY491,IF(CZ$6=12,IF(CZ498=1,-$F484/($I478/$G496)*SUM(CO498:CZ498)/12,0),0))))","v":0},{"$f":"IF(DA496=1,$F484,IF(DA497=1,-CZ491,IF(DA$38=1,-CZ491,IF(DA$6=12,IF(DA498=1,-$F484/($I478/$G496)*SUM(CP498:DA498)/12,0),0))))","v":0},{"$f":"IF(DB496=1,$F484,IF(DB497=1,-DA491,IF(DB$38=1,-DA491,IF(DB$6=12,IF(DB498=1,-$F484/($I478/$G496)*SUM(CQ498:DB498)/12,0),0))))","v":0},{"$f":"IF(DC496=1,$F484,IF(DC497=1,-DB491,IF(DC$38=1,-DB491,IF(DC$6=12,IF(DC498=1,-$F484/($I478/$G496)*SUM(CR498:DC498)/12,0),0))))","v":0},{"$f":"IF(DD496=1,$F484,IF(DD497=1,-DC491,IF(DD$38=1,-DC491,IF(DD$6=12,IF(DD498=1,-$F484/($I478/$G496)*SUM(CS498:DD498)/12,0),0))))","v":0},{"$f":"IF(DE496=1,$F484,IF(DE497=1,-DD491,IF(DE$38=1,-DD491,IF(DE$6=12,IF(DE498=1,-$F484/($I478/$G496)*SUM(CT498:DE498)/12,0),0))))","v":0},{"$f":"IF(DF496=1,$F484,IF(DF497=1,-DE491,IF(DF$38=1,-DE491,IF(DF$6=12,IF(DF498=1,-$F484/($I478/$G496)*SUM(CU498:DF498)/12,0),0))))","v":0},{"$f":"IF(DG496=1,$F484,IF(DG497=1,-DF491,IF(DG$38=1,-DF491,IF(DG$6=12,IF(DG498=1,-$F484/($I478/$G496)*SUM(CV498:DG498)/12,0),0))))","v":0},{"$f":"IF(DH496=1,$F484,IF(DH497=1,-DG491,IF(DH$38=1,-DG491,IF(DH$6=12,IF(DH498=1,-$F484/($I478/$G496)*SUM(CW498:DH498)/12,0),0))))","v":0},{"$f":"IF(DI496=1,$F484,IF(DI497=1,-DH491,IF(DI$38=1,-DH491,IF(DI$6=12,IF(DI498=1,-$F484/($I478/$G496)*SUM(CX498:DI498)/12,0),0))))","v":0},{"$f":"IF(DJ496=1,$F484,IF(DJ497=1,-DI491,IF(DJ$38=1,-DI491,IF(DJ$6=12,IF(DJ498=1,-$F484/($I478/$G496)*SUM(CY498:DJ498)/12,0),0))))","v":0},{"$f":"SUM(CY490:DJ490)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":490}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y505:CJ505),1)=0,I478-J480,MOD(SUM(Y505:CJ505),1)+I478-J480-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F483=0,0,IF($F483=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F483=0,0,IF($F483=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F483=0,0,IF($F483=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F483=0,0,IF($F483=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F483=0,0,IF($F483=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F483=0,0,IF($F483=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F483=0,0,IF($F483=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":497}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F479,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":500}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT498,Y$5+25-(12/$G496),4)&\":\"&ADDRESS($DT498,Y$5+24,4)))/(12/$G496)*Y500","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT498,AL$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,AL$3+24,4)))/(12/$G496)*AL500","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT498,AN$5+25-(12/$G496),4)&\":\"&ADDRESS($DT498,AN$5+24,4)))/(12/$G496)*AN500","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT498,AY$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,AY$3+24,4)))/(12/$G496)*AY500","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT498,AZ$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,AZ$3+24,4)))/(12/$G496)*AZ500","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT498,BA$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,BA$3+24,4)))/(12/$G496)*BA500","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT498,BL$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,BL$3+24,4)))/(12/$G496)*BL500","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT498,BM$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,BM$3+24,4)))/(12/$G496)*BM500","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT498,BN$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,BN$3+24,4)))/(12/$G496)*BN500","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT498,BY$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,BY$3+24,4)))/(12/$G496)*BY500","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT498,BZ$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,BZ$3+24,4)))/(12/$G496)*BZ500","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT498,CA$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,CA$3+24,4)))/(12/$G496)*CA500","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT498,CL$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,CL$3+24,4)))/(12/$G496)*CL500","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT498,CM$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,CM$3+24,4)))/(12/$G496)*CM500","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT498,CN$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,CN$3+24,4)))/(12/$G496)*CN500","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT498,CY$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,CY$3+24,4)))/(12/$G496)*CY500","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT498,CZ$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,CZ$3+24,4)))/(12/$G496)*CZ500","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT498,DA$3+25-(12/$G496),4)&\":\"&ADDRESS($DT498,DA$3+24,4)))/(12/$G496)*DA500","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":504}]
[1,{"$f":"\"D\"&C507","v":"D18"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y525=1,$J507,IF(Y526=1,-X511,IF(Y535<>0,IF($J510=\"Serielån\",$J507/$F526*-Y530*Y533,(Y535-Y508)*Y530),0)))","v":0},{"$f":"IF(Z525=1,$J507,IF(Z526=1,-Y511,IF(Z535<>0,IF($J510=\"Serielån\",$J507/$F526*-Z530*Z533,(Z535-Z508)*Z530),0)))","v":0},{"$f":"IF(AA525=1,$J507,IF(AA526=1,-Z511,IF(AA535<>0,IF($J510=\"Serielån\",$J507/$F526*-AA530*AA533,(AA535-AA508)*AA530),0)))","v":0},{"$f":"IF(AB525=1,$J507,IF(AB526=1,-AA511,IF(AB535<>0,IF($J510=\"Serielån\",$J507/$F526*-AB530*AB533,(AB535-AB508)*AB530),0)))","v":0},{"$f":"IF(AC525=1,$J507,IF(AC526=1,-AB511,IF(AC535<>0,IF($J510=\"Serielån\",$J507/$F526*-AC530*AC533,(AC535-AC508)*AC530),0)))","v":0},{"$f":"IF(AD525=1,$J507,IF(AD526=1,-AC511,IF(AD535<>0,IF($J510=\"Serielån\",$J507/$F526*-AD530*AD533,(AD535-AD508)*AD530),0)))","v":0},{"$f":"IF(AE525=1,$J507,IF(AE526=1,-AD511,IF(AE535<>0,IF($J510=\"Serielån\",$J507/$F526*-AE530*AE533,(AE535-AE508)*AE530),0)))","v":0},{"$f":"IF(AF525=1,$J507,IF(AF526=1,-AE511,IF(AF535<>0,IF($J510=\"Serielån\",$J507/$F526*-AF530*AF533,(AF535-AF508)*AF530),0)))","v":0},{"$f":"IF(AG525=1,$J507,IF(AG526=1,-AF511,IF(AG535<>0,IF($J510=\"Serielån\",$J507/$F526*-AG530*AG533,(AG535-AG508)*AG530),0)))","v":0},{"$f":"IF(AH525=1,$J507,IF(AH526=1,-AG511,IF(AH535<>0,IF($J510=\"Serielån\",$J507/$F526*-AH530*AH533,(AH535-AH508)*AH530),0)))","v":0},{"$f":"IF(AI525=1,$J507,IF(AI526=1,-AH511,IF(AI535<>0,IF($J510=\"Serielån\",$J507/$F526*-AI530*AI533,(AI535-AI508)*AI530),0)))","v":0},{"$f":"IF(AJ525=1,$J507,IF(AJ526=1,-AI511,IF(AJ535<>0,IF($J510=\"Serielån\",$J507/$F526*-AJ530*AJ533,(AJ535-AJ508)*AJ530),0)))","v":0},{"$f":"SUM(Y510:AJ510)","v":0},{"$f":"IF(AL525=1,$J507,IF(AL526=1,-AJ511,IF(AL535<>0,IF($J510=\"Serielån\",$J507/$F526*-AL530*AL533,(AL535-AL508)*AL530),0)))","v":0},{"$f":"IF(AM525=1,$J507,IF(AM526=1,-AL511,IF(AM535<>0,IF($J510=\"Serielån\",$J507/$F526*-AM530*AM533,(AM535-AM508)*AM530),0)))","v":0},{"$f":"IF(AN525=1,$J507,IF(AN526=1,-AM511,IF(AN535<>0,IF($J510=\"Serielån\",$J507/$F526*-AN530*AN533,(AN535-AN508)*AN530),0)))","v":0},{"$f":"IF(AO525=1,$J507,IF(AO526=1,-AN511,IF(AO535<>0,IF($J510=\"Serielån\",$J507/$F526*-AO530*AO533,(AO535-AO508)*AO530),0)))","v":0},{"$f":"IF(AP525=1,$J507,IF(AP526=1,-AO511,IF(AP535<>0,IF($J510=\"Serielån\",$J507/$F526*-AP530*AP533,(AP535-AP508)*AP530),0)))","v":0},{"$f":"IF(AQ525=1,$J507,IF(AQ526=1,-AP511,IF(AQ535<>0,IF($J510=\"Serielån\",$J507/$F526*-AQ530*AQ533,(AQ535-AQ508)*AQ530),0)))","v":0},{"$f":"IF(AR525=1,$J507,IF(AR526=1,-AQ511,IF(AR535<>0,IF($J510=\"Serielån\",$J507/$F526*-AR530*AR533,(AR535-AR508)*AR530),0)))","v":0},{"$f":"IF(AS525=1,$J507,IF(AS526=1,-AR511,IF(AS535<>0,IF($J510=\"Serielån\",$J507/$F526*-AS530*AS533,(AS535-AS508)*AS530),0)))","v":0},{"$f":"IF(AT525=1,$J507,IF(AT526=1,-AS511,IF(AT535<>0,IF($J510=\"Serielån\",$J507/$F526*-AT530*AT533,(AT535-AT508)*AT530),0)))","v":0},{"$f":"IF(AU525=1,$J507,IF(AU526=1,-AT511,IF(AU535<>0,IF($J510=\"Serielån\",$J507/$F526*-AU530*AU533,(AU535-AU508)*AU530),0)))","v":0},{"$f":"IF(AV525=1,$J507,IF(AV526=1,-AU511,IF(AV535<>0,IF($J510=\"Serielån\",$J507/$F526*-AV530*AV533,(AV535-AV508)*AV530),0)))","v":0},{"$f":"IF(AW525=1,$J507,IF(AW526=1,-AV511,IF(AW535<>0,IF($J510=\"Serielån\",$J507/$F526*-AW530*AW533,(AW535-AW508)*AW530),0)))","v":0},{"$f":"SUM(AL510:AW510)","v":0},{"$f":"IF(AY525=1,$J507,IF(AY526=1,-AW511,IF(AY535<>0,IF($J510=\"Serielån\",$J507/$F526*-AY530*AY533,(AY535-AY508)*AY530),0)))","v":0},{"$f":"IF(AZ525=1,$J507,IF(AZ526=1,-AY511,IF(AZ535<>0,IF($J510=\"Serielån\",$J507/$F526*-AZ530*AZ533,(AZ535-AZ508)*AZ530),0)))","v":0},{"$f":"IF(BA525=1,$J507,IF(BA526=1,-AZ511,IF(BA535<>0,IF($J510=\"Serielån\",$J507/$F526*-BA530*BA533,(BA535-BA508)*BA530),0)))","v":0},{"$f":"IF(BB525=1,$J507,IF(BB526=1,-BA511,IF(BB535<>0,IF($J510=\"Serielån\",$J507/$F526*-BB530*BB533,(BB535-BB508)*BB530),0)))","v":0},{"$f":"IF(BC525=1,$J507,IF(BC526=1,-BB511,IF(BC535<>0,IF($J510=\"Serielån\",$J507/$F526*-BC530*BC533,(BC535-BC508)*BC530),0)))","v":0},{"$f":"IF(BD525=1,$J507,IF(BD526=1,-BC511,IF(BD535<>0,IF($J510=\"Serielån\",$J507/$F526*-BD530*BD533,(BD535-BD508)*BD530),0)))","v":0},{"$f":"IF(BE525=1,$J507,IF(BE526=1,-BD511,IF(BE535<>0,IF($J510=\"Serielån\",$J507/$F526*-BE530*BE533,(BE535-BE508)*BE530),0)))","v":0},{"$f":"IF(BF525=1,$J507,IF(BF526=1,-BE511,IF(BF535<>0,IF($J510=\"Serielån\",$J507/$F526*-BF530*BF533,(BF535-BF508)*BF530),0)))","v":0},{"$f":"IF(BG525=1,$J507,IF(BG526=1,-BF511,IF(BG535<>0,IF($J510=\"Serielån\",$J507/$F526*-BG530*BG533,(BG535-BG508)*BG530),0)))","v":0},{"$f":"IF(BH525=1,$J507,IF(BH526=1,-BG511,IF(BH535<>0,IF($J510=\"Serielån\",$J507/$F526*-BH530*BH533,(BH535-BH508)*BH530),0)))","v":0},{"$f":"IF(BI525=1,$J507,IF(BI526=1,-BH511,IF(BI535<>0,IF($J510=\"Serielån\",$J507/$F526*-BI530*BI533,(BI535-BI508)*BI530),0)))","v":0},{"$f":"IF(BJ525=1,$J507,IF(BJ526=1,-BI511,IF(BJ535<>0,IF($J510=\"Serielån\",$J507/$F526*-BJ530*BJ533,(BJ535-BJ508)*BJ530),0)))","v":0},{"$f":"SUM(AY510:BJ510)","v":0},{"$f":"IF(BL525=1,$J507,IF(BL526=1,-BJ511,IF(BL535<>0,IF($J510=\"Serielån\",$J507/$F526*-BL530*BL533,(BL535-BL508)*BL530),0)))","v":0},{"$f":"IF(BM525=1,$J507,IF(BM526=1,-BL511,IF(BM535<>0,IF($J510=\"Serielån\",$J507/$F526*-BM530*BM533,(BM535-BM508)*BM530),0)))","v":0},{"$f":"IF(BN525=1,$J507,IF(BN526=1,-BM511,IF(BN535<>0,IF($J510=\"Serielån\",$J507/$F526*-BN530*BN533,(BN535-BN508)*BN530),0)))","v":0},{"$f":"IF(BO525=1,$J507,IF(BO526=1,-BN511,IF(BO535<>0,IF($J510=\"Serielån\",$J507/$F526*-BO530*BO533,(BO535-BO508)*BO530),0)))","v":0},{"$f":"IF(BP525=1,$J507,IF(BP526=1,-BO511,IF(BP535<>0,IF($J510=\"Serielån\",$J507/$F526*-BP530*BP533,(BP535-BP508)*BP530),0)))","v":0},{"$f":"IF(BQ525=1,$J507,IF(BQ526=1,-BP511,IF(BQ535<>0,IF($J510=\"Serielån\",$J507/$F526*-BQ530*BQ533,(BQ535-BQ508)*BQ530),0)))","v":0},{"$f":"IF(BR525=1,$J507,IF(BR526=1,-BQ511,IF(BR535<>0,IF($J510=\"Serielån\",$J507/$F526*-BR530*BR533,(BR535-BR508)*BR530),0)))","v":0},{"$f":"IF(BS525=1,$J507,IF(BS526=1,-BR511,IF(BS535<>0,IF($J510=\"Serielån\",$J507/$F526*-BS530*BS533,(BS535-BS508)*BS530),0)))","v":0},{"$f":"IF(BT525=1,$J507,IF(BT526=1,-BS511,IF(BT535<>0,IF($J510=\"Serielån\",$J507/$F526*-BT530*BT533,(BT535-BT508)*BT530),0)))","v":0},{"$f":"IF(BU525=1,$J507,IF(BU526=1,-BT511,IF(BU535<>0,IF($J510=\"Serielån\",$J507/$F526*-BU530*BU533,(BU535-BU508)*BU530),0)))","v":0},{"$f":"IF(BV525=1,$J507,IF(BV526=1,-BU511,IF(BV535<>0,IF($J510=\"Serielån\",$J507/$F526*-BV530*BV533,(BV535-BV508)*BV530),0)))","v":0},{"$f":"IF(BW525=1,$J507,IF(BW526=1,-BV511,IF(BW535<>0,IF($J510=\"Serielån\",$J507/$F526*-BW530*BW533,(BW535-BW508)*BW530),0)))","v":0},{"$f":"SUM(BL510:BW510)","v":0},{"$f":"IF(BY525=1,$J507,IF(BY526=1,-BW511,IF(BY535<>0,IF($J510=\"Serielån\",$J507/$F526*-BY530*BY533,(BY535-BY508)*BY530),0)))","v":0},{"$f":"IF(BZ525=1,$J507,IF(BZ526=1,-BY511,IF(BZ535<>0,IF($J510=\"Serielån\",$J507/$F526*-BZ530*BZ533,(BZ535-BZ508)*BZ530),0)))","v":0},{"$f":"IF(CA525=1,$J507,IF(CA526=1,-BZ511,IF(CA535<>0,IF($J510=\"Serielån\",$J507/$F526*-CA530*CA533,(CA535-CA508)*CA530),0)))","v":0},{"$f":"IF(CB525=1,$J507,IF(CB526=1,-CA511,IF(CB535<>0,IF($J510=\"Serielån\",$J507/$F526*-CB530*CB533,(CB535-CB508)*CB530),0)))","v":0},{"$f":"IF(CC525=1,$J507,IF(CC526=1,-CB511,IF(CC535<>0,IF($J510=\"Serielån\",$J507/$F526*-CC530*CC533,(CC535-CC508)*CC530),0)))","v":0},{"$f":"IF(CD525=1,$J507,IF(CD526=1,-CC511,IF(CD535<>0,IF($J510=\"Serielån\",$J507/$F526*-CD530*CD533,(CD535-CD508)*CD530),0)))","v":0},{"$f":"IF(CE525=1,$J507,IF(CE526=1,-CD511,IF(CE535<>0,IF($J510=\"Serielån\",$J507/$F526*-CE530*CE533,(CE535-CE508)*CE530),0)))","v":0},{"$f":"IF(CF525=1,$J507,IF(CF526=1,-CE511,IF(CF535<>0,IF($J510=\"Serielån\",$J507/$F526*-CF530*CF533,(CF535-CF508)*CF530),0)))","v":0},{"$f":"IF(CG525=1,$J507,IF(CG526=1,-CF511,IF(CG535<>0,IF($J510=\"Serielån\",$J507/$F526*-CG530*CG533,(CG535-CG508)*CG530),0)))","v":0},{"$f":"IF(CH525=1,$J507,IF(CH526=1,-CG511,IF(CH535<>0,IF($J510=\"Serielån\",$J507/$F526*-CH530*CH533,(CH535-CH508)*CH530),0)))","v":0},{"$f":"IF(CI525=1,$J507,IF(CI526=1,-CH511,IF(CI535<>0,IF($J510=\"Serielån\",$J507/$F526*-CI530*CI533,(CI535-CI508)*CI530),0)))","v":0},{"$f":"IF(CJ525=1,$J507,IF(CJ526=1,-CI511,IF(CJ535<>0,IF($J510=\"Serielån\",$J507/$F526*-CJ530*CJ533,(CJ535-CJ508)*CJ530),0)))","v":0},{"$f":"SUM(BY510:CJ510)","v":0},{"$f":"IF(CL525=1,$J507,IF(CL526=1,-CJ511,IF(CL535<>0,IF($J510=\"Serielån\",$J507/$F526*-CL530*CL533,(CL535-CL508)*CL530),0)))","v":0},{"$f":"IF(CM525=1,$J507,IF(CM526=1,-CL511,IF(CM535<>0,IF($J510=\"Serielån\",$J507/$F526*-CM530*CM533,(CM535-CM508)*CM530),0)))","v":0},{"$f":"IF(CN525=1,$J507,IF(CN526=1,-CM511,IF(CN535<>0,IF($J510=\"Serielån\",$J507/$F526*-CN530*CN533,(CN535-CN508)*CN530),0)))","v":0},{"$f":"IF(CO525=1,$J507,IF(CO526=1,-CN511,IF(CO535<>0,IF($J510=\"Serielån\",$J507/$F526*-CO530*CO533,(CO535-CO508)*CO530),0)))","v":0},{"$f":"IF(CP525=1,$J507,IF(CP526=1,-CO511,IF(CP535<>0,IF($J510=\"Serielån\",$J507/$F526*-CP530*CP533,(CP535-CP508)*CP530),0)))","v":0},{"$f":"IF(CQ525=1,$J507,IF(CQ526=1,-CP511,IF(CQ535<>0,IF($J510=\"Serielån\",$J507/$F526*-CQ530*CQ533,(CQ535-CQ508)*CQ530),0)))","v":0},{"$f":"IF(CR525=1,$J507,IF(CR526=1,-CQ511,IF(CR535<>0,IF($J510=\"Serielån\",$J507/$F526*-CR530*CR533,(CR535-CR508)*CR530),0)))","v":0},{"$f":"IF(CS525=1,$J507,IF(CS526=1,-CR511,IF(CS535<>0,IF($J510=\"Serielån\",$J507/$F526*-CS530*CS533,(CS535-CS508)*CS530),0)))","v":0},{"$f":"IF(CT525=1,$J507,IF(CT526=1,-CS511,IF(CT535<>0,IF($J510=\"Serielån\",$J507/$F526*-CT530*CT533,(CT535-CT508)*CT530),0)))","v":0},{"$f":"IF(CU525=1,$J507,IF(CU526=1,-CT511,IF(CU535<>0,IF($J510=\"Serielån\",$J507/$F526*-CU530*CU533,(CU535-CU508)*CU530),0)))","v":0},{"$f":"IF(CV525=1,$J507,IF(CV526=1,-CU511,IF(CV535<>0,IF($J510=\"Serielån\",$J507/$F526*-CV530*CV533,(CV535-CV508)*CV530),0)))","v":0},{"$f":"IF(CW525=1,$J507,IF(CW526=1,-CV511,IF(CW535<>0,IF($J510=\"Serielån\",$J507/$F526*-CW530*CW533,(CW535-CW508)*CW530),0)))","v":0},{"$f":"SUM(CL510:CW510)","v":0},{"$f":"IF(CY525=1,$J507,IF(CY526=1,-CW511,IF(CY535<>0,IF($J510=\"Serielån\",$J507/$F526*-CY530*CY533,(CY535-CY508)*CY530),0)))","v":0},{"$f":"IF(CZ525=1,$J507,IF(CZ526=1,-CY511,IF(CZ535<>0,IF($J510=\"Serielån\",$J507/$F526*-CZ530*CZ533,(CZ535-CZ508)*CZ530),0)))","v":0},{"$f":"IF(DA525=1,$J507,IF(DA526=1,-CZ511,IF(DA535<>0,IF($J510=\"Serielån\",$J507/$F526*-DA530*DA533,(DA535-DA508)*DA530),0)))","v":0},{"$f":"IF(DB525=1,$J507,IF(DB526=1,-DA511,IF(DB535<>0,IF($J510=\"Serielån\",$J507/$F526*-DB530*DB533,(DB535-DB508)*DB530),0)))","v":0},{"$f":"IF(DC525=1,$J507,IF(DC526=1,-DB511,IF(DC535<>0,IF($J510=\"Serielån\",$J507/$F526*-DC530*DC533,(DC535-DC508)*DC530),0)))","v":0},{"$f":"IF(DD525=1,$J507,IF(DD526=1,-DC511,IF(DD535<>0,IF($J510=\"Serielån\",$J507/$F526*-DD530*DD533,(DD535-DD508)*DD530),0)))","v":0},{"$f":"IF(DE525=1,$J507,IF(DE526=1,-DD511,IF(DE535<>0,IF($J510=\"Serielån\",$J507/$F526*-DE530*DE533,(DE535-DE508)*DE530),0)))","v":0},{"$f":"IF(DF525=1,$J507,IF(DF526=1,-DE511,IF(DF535<>0,IF($J510=\"Serielån\",$J507/$F526*-DF530*DF533,(DF535-DF508)*DF530),0)))","v":0},{"$f":"IF(DG525=1,$J507,IF(DG526=1,-DF511,IF(DG535<>0,IF($J510=\"Serielån\",$J507/$F526*-DG530*DG533,(DG535-DG508)*DG530),0)))","v":0},{"$f":"IF(DH525=1,$J507,IF(DH526=1,-DG511,IF(DH535<>0,IF($J510=\"Serielån\",$J507/$F526*-DH530*DH533,(DH535-DH508)*DH530),0)))","v":0},{"$f":"IF(DI525=1,$J507,IF(DI526=1,-DH511,IF(DI535<>0,IF($J510=\"Serielån\",$J507/$F526*-DI530*DI533,(DI535-DI508)*DI530),0)))","v":0},{"$f":"IF(DJ525=1,$J507,IF(DJ526=1,-DI511,IF(DJ535<>0,IF($J510=\"Serielån\",$J507/$F526*-DJ530*DJ533,(DJ535-DJ508)*DJ530),0)))","v":0},{"$f":"SUM(CY510:DJ510)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":510}]
[1,{"$f":"\"I\"&C507","v":"I18"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X518-(AJ511*AJ532-SUM(Y517:AJ517))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK518-(AW511*AW532-SUM(AL517:AW517))","v":0},{"$f":"SUM(AL515:AW515)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX518-(BJ511*BJ532-SUM(AY517:BJ517))","v":0},{"$f":"SUM(AY515:BJ515)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK518-(BW511*BW532-SUM(BL517:BW517))","v":0},{"$f":"SUM(BL515:BW515)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX518-(CJ511*CJ532-SUM(BY517:CJ517))","v":0},{"$f":"SUM(BY515:CJ515)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK518-(CW511*CW532-SUM(CL517:CW517))","v":0},{"$f":"SUM(CL515:CW515)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX518-(DJ511*DJ532-SUM(CY517:DJ517))","v":0},{"$f":"SUM(CY515:DJ515)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":515}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":521}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F508,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F511=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F511=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F511=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F511=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F511=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F511=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F511=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":525}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X528+Y533,0)","v":0},{"$f":"ROUNDUP(Y528+Z533,0)","v":0},{"$f":"ROUNDUP(Z528+AA533,0)","v":1},{"$f":"ROUNDUP(AA528+AB533,0)","v":1},{"$f":"ROUNDUP(AB528+AC533,0)","v":1},{"$f":"ROUNDUP(AC528+AD533,0)","v":2},{"$f":"ROUNDUP(AD528+AE533,0)","v":2},{"$f":"ROUNDUP(AE528+AF533,0)","v":2},{"$f":"ROUNDUP(AF528+AG533,0)","v":3},{"$f":"ROUNDUP(AG528+AH533,0)","v":3},{"$f":"ROUNDUP(AH528+AI533,0)","v":3},{"$f":"ROUNDUP(AI528+AJ533,0)","v":4},null,{"$f":"ROUNDUP(AJ528+AL533,0)","v":4},{"$f":"ROUNDUP(AL528+AM533,0)","v":4},{"$f":"ROUNDUP(AM528+AN533,0)","v":5},{"$f":"ROUNDUP(AN528+AO533,0)","v":5},{"$f":"ROUNDUP(AO528+AP533,0)","v":5},{"$f":"ROUNDUP(AP528+AQ533,0)","v":6},{"$f":"ROUNDUP(AQ528+AR533,0)","v":6},{"$f":"ROUNDUP(AR528+AS533,0)","v":6},{"$f":"ROUNDUP(AS528+AT533,0)","v":7},{"$f":"ROUNDUP(AT528+AU533,0)","v":7},{"$f":"ROUNDUP(AU528+AV533,0)","v":7},{"$f":"ROUNDUP(AV528+AW533,0)","v":8},null,{"$f":"ROUNDUP(AW528+AY533,0)","v":8},{"$f":"ROUNDUP(AY528+AZ533,0)","v":8},{"$f":"ROUNDUP(AZ528+BA533,0)","v":9},{"$f":"ROUNDUP(BA528+BB533,0)","v":9},{"$f":"ROUNDUP(BB528+BC533,0)","v":9},{"$f":"ROUNDUP(BC528+BD533,0)","v":10},{"$f":"ROUNDUP(BD528+BE533,0)","v":10},{"$f":"ROUNDUP(BE528+BF533,0)","v":10},{"$f":"ROUNDUP(BF528+BG533,0)","v":11},{"$f":"ROUNDUP(BG528+BH533,0)","v":11},{"$f":"ROUNDUP(BH528+BI533,0)","v":11},{"$f":"ROUNDUP(BI528+BJ533,0)","v":12},null,{"$f":"ROUNDUP(BJ528+BL533,0)","v":12},{"$f":"ROUNDUP(BL528+BM533,0)","v":12},{"$f":"ROUNDUP(BM528+BN533,0)","v":13},{"$f":"ROUNDUP(BN528+BO533,0)","v":13},{"$f":"ROUNDUP(BO528+BP533,0)","v":13},{"$f":"ROUNDUP(BP528+BQ533,0)","v":14},{"$f":"ROUNDUP(BQ528+BR533,0)","v":14},{"$f":"ROUNDUP(BR528+BS533,0)","v":14},{"$f":"ROUNDUP(BS528+BT533,0)","v":15},{"$f":"ROUNDUP(BT528+BU533,0)","v":15},{"$f":"ROUNDUP(BU528+BV533,0)","v":15},{"$f":"ROUNDUP(BV528+BW533,0)","v":16},null,{"$f":"ROUNDUP(BW528+BY533,0)","v":16},{"$f":"ROUNDUP(BY528+BZ533,0)","v":16},{"$f":"ROUNDUP(BZ528+CA533,0)","v":17},{"$f":"ROUNDUP(CA528+CB533,0)","v":17},{"$f":"ROUNDUP(CB528+CC533,0)","v":17},{"$f":"ROUNDUP(CC528+CD533,0)","v":18},{"$f":"ROUNDUP(CD528+CE533,0)","v":18},{"$f":"ROUNDUP(CE528+CF533,0)","v":18},{"$f":"ROUNDUP(CF528+CG533,0)","v":19},{"$f":"ROUNDUP(CG528+CH533,0)","v":19},{"$f":"ROUNDUP(CH528+CI533,0)","v":19},{"$f":"ROUNDUP(CI528+CJ533,0)","v":20},null,{"$f":"ROUNDUP(CJ528+CL533,0)","v":20},{"$f":"ROUNDUP(CL528+CM533,0)","v":20},{"$f":"ROUNDUP(CM528+CN533,0)","v":21},{"$f":"ROUNDUP(CN528+CO533,0)","v":21},{"$f":"ROUNDUP(CO528+CP533,0)","v":21},{"$f":"ROUNDUP(CP528+CQ533,0)","v":22},{"$f":"ROUNDUP(CQ528+CR533,0)","v":22},{"$f":"ROUNDUP(CR528+CS533,0)","v":22},{"$f":"ROUNDUP(CS528+CT533,0)","v":23},{"$f":"ROUNDUP(CT528+CU533,0)","v":23},{"$f":"ROUNDUP(CU528+CV533,0)","v":23},{"$f":"ROUNDUP(CV528+CW533,0)","v":24},null,{"$f":"ROUNDUP(CW528+CY533,0)","v":24},{"$f":"ROUNDUP(CY528+CZ533,0)","v":24},{"$f":"ROUNDUP(CZ528+DA533,0)","v":25},{"$f":"ROUNDUP(DA528+DB533,0)","v":25},{"$f":"ROUNDUP(DB528+DC533,0)","v":25},{"$f":"ROUNDUP(DC528+DD533,0)","v":26},{"$f":"ROUNDUP(DD528+DE533,0)","v":26},{"$f":"ROUNDUP(DE528+DF533,0)","v":26},{"$f":"ROUNDUP(DF528+DG533,0)","v":27},{"$f":"ROUNDUP(DG528+DH533,0)","v":27},{"$f":"ROUNDUP(DH528+DI533,0)","v":27},{"$f":"ROUNDUP(DI528+DJ533,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":528}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X511<1,0,PMT(Y524/$G525,$I507-X528,X511)*Y533)","v":0},{"$f":"IF(Y511<1,0,PMT(Z524/$G525,$I507-Y528,Y511)*Z533)","v":0},{"$f":"IF(Z511<1,0,PMT(AA524/$G525,$I507-Z528,Z511)*AA533)","v":0},{"$f":"IF(AA511<1,0,PMT(AB524/$G525,$I507-AA528,AA511)*AB533)","v":0},{"$f":"IF(AB511<1,0,PMT(AC524/$G525,$I507-AB528,AB511)*AC533)","v":0},{"$f":"IF(AC511<1,0,PMT(AD524/$G525,$I507-AC528,AC511)*AD533)","v":0},{"$f":"IF(AD511<1,0,PMT(AE524/$G525,$I507-AD528,AD511)*AE533)","v":0},{"$f":"IF(AE511<1,0,PMT(AF524/$G525,$I507-AE528,AE511)*AF533)","v":0},{"$f":"IF(AF511<1,0,PMT(AG524/$G525,$I507-AF528,AF511)*AG533)","v":0},{"$f":"IF(AG511<1,0,PMT(AH524/$G525,$I507-AG528,AG511)*AH533)","v":0},{"$f":"IF(AH511<1,0,PMT(AI524/$G525,$I507-AH528,AH511)*AI533)","v":0},{"$f":"IF(AI511<1,0,PMT(AJ524/$G525,$I507-AI528,AI511)*AJ533)","v":0},null,{"$f":"IF(AJ511<1,0,PMT(AL524/$G525,$I507-AJ528,AJ511)*AL533)","v":0},{"$f":"IF(AL511<1,0,PMT(AM524/$G525,$I507-AL528,AL511)*AM533)","v":0},{"$f":"IF(AM511<1,0,PMT(AN524/$G525,$I507-AM528,AM511)*AN533)","v":0},{"$f":"IF(AN511<1,0,PMT(AO524/$G525,$I507-AN528,AN511)*AO533)","v":0},{"$f":"IF(AO511<1,0,PMT(AP524/$G525,$I507-AO528,AO511)*AP533)","v":0},{"$f":"IF(AP511<1,0,PMT(AQ524/$G525,$I507-AP528,AP511)*AQ533)","v":0},{"$f":"IF(AQ511<1,0,PMT(AR524/$G525,$I507-AQ528,AQ511)*AR533)","v":0},{"$f":"IF(AR511<1,0,PMT(AS524/$G525,$I507-AR528,AR511)*AS533)","v":0},{"$f":"IF(AS511<1,0,PMT(AT524/$G525,$I507-AS528,AS511)*AT533)","v":0},{"$f":"IF(AT511<1,0,PMT(AU524/$G525,$I507-AT528,AT511)*AU533)","v":0},{"$f":"IF(AU511<1,0,PMT(AV524/$G525,$I507-AU528,AU511)*AV533)","v":0},{"$f":"IF(AV511<1,0,PMT(AW524/$G525,$I507-AV528,AV511)*AW533)","v":0},null,{"$f":"IF(AW511<1,0,PMT(AY524/$G525,$I507-AW528,AW511)*AY533)","v":0},{"$f":"IF(AY511<1,0,PMT(AZ524/$G525,$I507-AY528,AY511)*AZ533)","v":0},{"$f":"IF(AZ511<1,0,PMT(BA524/$G525,$I507-AZ528,AZ511)*BA533)","v":0},{"$f":"IF(BA511<1,0,PMT(BB524/$G525,$I507-BA528,BA511)*BB533)","v":0},{"$f":"IF(BB511<1,0,PMT(BC524/$G525,$I507-BB528,BB511)*BC533)","v":0},{"$f":"IF(BC511<1,0,PMT(BD524/$G525,$I507-BC528,BC511)*BD533)","v":0},{"$f":"IF(BD511<1,0,PMT(BE524/$G525,$I507-BD528,BD511)*BE533)","v":0},{"$f":"IF(BE511<1,0,PMT(BF524/$G525,$I507-BE528,BE511)*BF533)","v":0},{"$f":"IF(BF511<1,0,PMT(BG524/$G525,$I507-BF528,BF511)*BG533)","v":0},{"$f":"IF(BG511<1,0,PMT(BH524/$G525,$I507-BG528,BG511)*BH533)","v":0},{"$f":"IF(BH511<1,0,PMT(BI524/$G525,$I507-BH528,BH511)*BI533)","v":0},{"$f":"IF(BI511<1,0,PMT(BJ524/$G525,$I507-BI528,BI511)*BJ533)","v":0},null,{"$f":"IF(BJ511<1,0,PMT(BL524/$G525,$I507-BJ528,BJ511)*BL533)","v":0},{"$f":"IF(BL511<1,0,PMT(BM524/$G525,$I507-BL528,BL511)*BM533)","v":0},{"$f":"IF(BM511<1,0,PMT(BN524/$G525,$I507-BM528,BM511)*BN533)","v":0},{"$f":"IF(BN511<1,0,PMT(BO524/$G525,$I507-BN528,BN511)*BO533)","v":0},{"$f":"IF(BO511<1,0,PMT(BP524/$G525,$I507-BO528,BO511)*BP533)","v":0},{"$f":"IF(BP511<1,0,PMT(BQ524/$G525,$I507-BP528,BP511)*BQ533)","v":0},{"$f":"IF(BQ511<1,0,PMT(BR524/$G525,$I507-BQ528,BQ511)*BR533)","v":0},{"$f":"IF(BR511<1,0,PMT(BS524/$G525,$I507-BR528,BR511)*BS533)","v":0},{"$f":"IF(BS511<1,0,PMT(BT524/$G525,$I507-BS528,BS511)*BT533)","v":0},{"$f":"IF(BT511<1,0,PMT(BU524/$G525,$I507-BT528,BT511)*BU533)","v":0},{"$f":"IF(BU511<1,0,PMT(BV524/$G525,$I507-BU528,BU511)*BV533)","v":0},{"$f":"IF(BV511<1,0,PMT(BW524/$G525,$I507-BV528,BV511)*BW533)","v":0},null,{"$f":"IF(BW511<1,0,PMT(BY524/$G525,$I507-BW528,BW511)*BY533)","v":0},{"$f":"IF(BY511<1,0,PMT(BZ524/$G525,$I507-BY528,BY511)*BZ533)","v":0},{"$f":"IF(BZ511<1,0,PMT(CA524/$G525,$I507-BZ528,BZ511)*CA533)","v":0},{"$f":"IF(CA511<1,0,PMT(CB524/$G525,$I507-CA528,CA511)*CB533)","v":0},{"$f":"IF(CB511<1,0,PMT(CC524/$G525,$I507-CB528,CB511)*CC533)","v":0},{"$f":"IF(CC511<1,0,PMT(CD524/$G525,$I507-CC528,CC511)*CD533)","v":0},{"$f":"IF(CD511<1,0,PMT(CE524/$G525,$I507-CD528,CD511)*CE533)","v":0},{"$f":"IF(CE511<1,0,PMT(CF524/$G525,$I507-CE528,CE511)*CF533)","v":0},{"$f":"IF(CF511<1,0,PMT(CG524/$G525,$I507-CF528,CF511)*CG533)","v":0},{"$f":"IF(CG511<1,0,PMT(CH524/$G525,$I507-CG528,CG511)*CH533)","v":0},{"$f":"IF(CH511<1,0,PMT(CI524/$G525,$I507-CH528,CH511)*CI533)","v":0},{"$f":"IF(CI511<1,0,PMT(CJ524/$G525,$I507-CI528,CI511)*CJ533)","v":0},null,{"$f":"IF(CJ511<1,0,PMT(CL524/$G525,$I507-CJ528,CJ511)*CL533)","v":0},{"$f":"IF(CL511<1,0,PMT(CM524/$G525,$I507-CL528,CL511)*CM533)","v":0},{"$f":"IF(CM511<1,0,PMT(CN524/$G525,$I507-CM528,CM511)*CN533)","v":0},{"$f":"IF(CN511<1,0,PMT(CO524/$G525,$I507-CN528,CN511)*CO533)","v":0},{"$f":"IF(CO511<1,0,PMT(CP524/$G525,$I507-CO528,CO511)*CP533)","v":0},{"$f":"IF(CP511<1,0,PMT(CQ524/$G525,$I507-CP528,CP511)*CQ533)","v":0},{"$f":"IF(CQ511<1,0,PMT(CR524/$G525,$I507-CQ528,CQ511)*CR533)","v":0},{"$f":"IF(CR511<1,0,PMT(CS524/$G525,$I507-CR528,CR511)*CS533)","v":0},{"$f":"IF(CS511<1,0,PMT(CT524/$G525,$I507-CS528,CS511)*CT533)","v":0},{"$f":"IF(CT511<1,0,PMT(CU524/$G525,$I507-CT528,CT511)*CU533)","v":0},{"$f":"IF(CU511<1,0,PMT(CV524/$G525,$I507-CU528,CU511)*CV533)","v":0},{"$f":"IF(CV511<1,0,PMT(CW524/$G525,$I507-CV528,CV511)*CW533)","v":0},null,{"$f":"IF(CW511<1,0,PMT(CY524/$G525,$I507-CW528,CW511)*CY533)","v":0},{"$f":"IF(CY511<1,0,PMT(CZ524/$G525,$I507-CY528,CY511)*CZ533)","v":0},{"$f":"IF(CZ511<1,0,PMT(DA524/$G525,$I507-CZ528,CZ511)*DA533)","v":0},{"$f":"IF(DA511<1,0,PMT(DB524/$G525,$I507-DA528,DA511)*DB533)","v":0},{"$f":"IF(DB511<1,0,PMT(DC524/$G525,$I507-DB528,DB511)*DC533)","v":0},{"$f":"IF(DC511<1,0,PMT(DD524/$G525,$I507-DC528,DC511)*DD533)","v":0},{"$f":"IF(DD511<1,0,PMT(DE524/$G525,$I507-DD528,DD511)*DE533)","v":0},{"$f":"IF(DE511<1,0,PMT(DF524/$G525,$I507-DE528,DE511)*DF533)","v":0},{"$f":"IF(DF511<1,0,PMT(DG524/$G525,$I507-DF528,DF511)*DG533)","v":0},{"$f":"IF(DG511<1,0,PMT(DH524/$G525,$I507-DG528,DG511)*DH533)","v":0},{"$f":"IF(DH511<1,0,PMT(DI524/$G525,$I507-DH528,DH511)*DI533)","v":0},{"$f":"IF(DI511<1,0,PMT(DJ524/$G525,$I507-DI528,DI511)*DJ533)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":535}]
[1,{"$f":"\"E\"&C536","v":"E19"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X556=1,J536,0)","v":0},{"$f":"X540+Y539","v":0},{"$f":"Y540+Z539","v":0},{"$f":"Z540+AA539","v":0},{"$f":"AA540+AB539","v":0},{"$f":"AB540+AC539","v":0},{"$f":"AC540+AD539","v":0},{"$f":"AD540+AE539","v":0},{"$f":"AE540+AF539","v":0},{"$f":"AF540+AG539","v":0},{"$f":"AG540+AH539","v":0},{"$f":"AH540+AI539","v":0},{"$f":"AI540+AJ539","v":0},{"$f":"+AJ540","v":0},{"$f":"AJ540+AL539","v":0},{"$f":"AL540+AM539","v":0},{"$f":"AM540+AN539","v":0},{"$f":"AN540+AO539","v":0},{"$f":"AO540+AP539","v":0},{"$f":"AP540+AQ539","v":0},{"$f":"AQ540+AR539","v":0},{"$f":"AR540+AS539","v":0},{"$f":"AS540+AT539","v":0},{"$f":"AT540+AU539","v":0},{"$f":"AU540+AV539","v":0},{"$f":"AV540+AW539","v":0},{"$f":"+AW540","v":0},{"$f":"AW540+AY539","v":0},{"$f":"AY540+AZ539","v":0},{"$f":"AZ540+BA539","v":0},{"$f":"BA540+BB539","v":0},{"$f":"BB540+BC539","v":0},{"$f":"BC540+BD539","v":0},{"$f":"BD540+BE539","v":0},{"$f":"BE540+BF539","v":0},{"$f":"BF540+BG539","v":0},{"$f":"BG540+BH539","v":0},{"$f":"BH540+BI539","v":0},{"$f":"BI540+BJ539","v":0},{"$f":"+BJ540","v":0},{"$f":"BJ540+BL539","v":0},{"$f":"BL540+BM539","v":0},{"$f":"BM540+BN539","v":0},{"$f":"BN540+BO539","v":0},{"$f":"BO540+BP539","v":0},{"$f":"BP540+BQ539","v":0},{"$f":"BQ540+BR539","v":0},{"$f":"BR540+BS539","v":0},{"$f":"BS540+BT539","v":0},{"$f":"BT540+BU539","v":0},{"$f":"BU540+BV539","v":0},{"$f":"BV540+BW539","v":0},{"$f":"+BW540","v":0},{"$f":"BW540+BY539","v":0},{"$f":"BY540+BZ539","v":0},{"$f":"BZ540+CA539","v":0},{"$f":"CA540+CB539","v":0},{"$f":"CB540+CC539","v":0},{"$f":"CC540+CD539","v":0},{"$f":"CD540+CE539","v":0},{"$f":"CE540+CF539","v":0},{"$f":"CF540+CG539","v":0},{"$f":"CG540+CH539","v":0},{"$f":"CH540+CI539","v":0},{"$f":"CI540+CJ539","v":0},{"$f":"+CJ540","v":0},{"$f":"CJ540+CL539","v":0},{"$f":"CL540+CM539","v":0},{"$f":"CM540+CN539","v":0},{"$f":"CN540+CO539","v":0},{"$f":"CO540+CP539","v":0},{"$f":"CP540+CQ539","v":0},{"$f":"CQ540+CR539","v":0},{"$f":"CR540+CS539","v":0},{"$f":"CS540+CT539","v":0},{"$f":"CT540+CU539","v":0},{"$f":"CU540+CV539","v":0},{"$f":"CV540+CW539","v":0},{"$f":"+CW540","v":0},{"$f":"CW540+CY539","v":0},{"$f":"CY540+CZ539","v":0},{"$f":"CZ540+DA539","v":0},{"$f":"DA540+DB539","v":0},{"$f":"DB540+DC539","v":0},{"$f":"DC540+DD539","v":0},{"$f":"DD540+DE539","v":0},{"$f":"DE540+DF539","v":0},{"$f":"DF540+DG539","v":0},{"$f":"DG540+DH539","v":0},{"$f":"DH540+DI539","v":0},{"$f":"DI540+DJ539","v":0},{"$f":"+DJ540","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":540}]
[1,{"$f":"\"F\"&C536","v":"F19"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y537*Y561","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y541:AJ541)","v":0},{"$f":"+AL537*AL561","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL541:AW541)","v":0},{"$f":"+AY537*AY561","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY541:BJ541)","v":0},{"$f":"+BL537*BL561","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL541:BW541)","v":0},{"$f":"+BY537*BY561","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY541:CJ541)","v":0},{"$f":"+CL537*CL561","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL541:CW541)","v":0},{"$f":"+CY537*CY561","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY541:DJ541)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":541}]
[1,{"$f":"\"J\"&C536","v":"J19"},{"$f":"\"A\"&F536","v":"ARealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ544","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW544","v":0},{"$f":"SUM(AL545:AW545)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ544","v":0},{"$f":"SUM(AY545:BJ545)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW544","v":0},{"$f":"SUM(BL545:BW545)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ544","v":0},{"$f":"SUM(BY545:CJ545)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW544","v":0},{"$f":"SUM(CL545:CW545)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ544","v":0},{"$f":"SUM(CY545:DJ545)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":545}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":552}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y563:CJ563),1)=0,I536-J538,MOD(SUM(Y563:CJ563),1)+I536-J538-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F541=0,0,IF($F541=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F541=0,0,IF($F541=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F541=0,0,IF($F541=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F541=0,0,IF($F541=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F541=0,0,IF($F541=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F541=0,0,IF($F541=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F541=0,0,IF($F541=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":555}]
[2,null,null,null,null,{"$f":"ADDRESS($DT556,AJ$5+25-(12/$G554),4)&\":\"&ADDRESS($DT556,AJ$5+24,4)","v":"AH556:AJ556"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y557=X557,0,IF(Y557=$I536,1,0))","v":0},{"$f":"IF(Z557=Y557,0,IF(Z557=$I536,1,0))","v":0},{"$f":"IF(AA557=Z557,0,IF(AA557=$I536,1,0))","v":0},{"$f":"IF(AB557=AA557,0,IF(AB557=$I536,1,0))","v":0},{"$f":"IF(AC557=AB557,0,IF(AC557=$I536,1,0))","v":0},{"$f":"IF(AD557=AC557,0,IF(AD557=$I536,1,0))","v":0},{"$f":"IF(AE557=AD557,0,IF(AE557=$I536,1,0))","v":0},{"$f":"IF(AF557=AE557,0,IF(AF557=$I536,1,0))","v":0},{"$f":"IF(AG557=AF557,0,IF(AG557=$I536,1,0))","v":0},{"$f":"IF(AH557=AG557,0,IF(AH557=$I536,1,0))","v":0},{"$f":"IF(AI557=AH557,0,IF(AI557=$I536,1,0))","v":0},{"$f":"IF(AJ557=AI557,0,IF(AJ557=$I536,1,0))","v":0},null,{"$f":"IF(AL557=AJ557,0,IF(AL557=$I536,1,0))","v":0},{"$f":"IF(AM557=AL557,0,IF(AM557=$I536,1,0))","v":0},{"$f":"IF(AN557=AM557,0,IF(AN557=$I536,1,0))","v":0},{"$f":"IF(AO557=AN557,0,IF(AO557=$I536,1,0))","v":0},{"$f":"IF(AP557=AO557,0,IF(AP557=$I536,1,0))","v":0},{"$f":"IF(AQ557=AP557,0,IF(AQ557=$I536,1,0))","v":0},{"$f":"IF(AR557=AQ557,0,IF(AR557=$I536,1,0))","v":0},{"$f":"IF(AS557=AR557,0,IF(AS557=$I536,1,0))","v":0},{"$f":"IF(AT557=AS557,0,IF(AT557=$I536,1,0))","v":0},{"$f":"IF(AU557=AT557,0,IF(AU557=$I536,1,0))","v":0},{"$f":"IF(AV557=AU557,0,IF(AV557=$I536,1,0))","v":0},{"$f":"IF(AW557=AV557,0,IF(AW557=$I536,1,0))","v":0},null,{"$f":"IF(AY557=AW557,0,IF(AY557=$I536,1,0))","v":0},{"$f":"IF(AZ557=AY557,0,IF(AZ557=$I536,1,0))","v":0},{"$f":"IF(BA557=AZ557,0,IF(BA557=$I536,1,0))","v":0},{"$f":"IF(BB557=BA557,0,IF(BB557=$I536,1,0))","v":0},{"$f":"IF(BC557=BB557,0,IF(BC557=$I536,1,0))","v":0},{"$f":"IF(BD557=BC557,0,IF(BD557=$I536,1,0))","v":0},{"$f":"IF(BE557=BD557,0,IF(BE557=$I536,1,0))","v":0},{"$f":"IF(BF557=BE557,0,IF(BF557=$I536,1,0))","v":0},{"$f":"IF(BG557=BF557,0,IF(BG557=$I536,1,0))","v":0},{"$f":"IF(BH557=BG557,0,IF(BH557=$I536,1,0))","v":0},{"$f":"IF(BI557=BH557,0,IF(BI557=$I536,1,0))","v":0},{"$f":"IF(BJ557=BI557,0,IF(BJ557=$I536,1,0))","v":0},null,{"$f":"IF(BL557=BJ557,0,IF(BL557=$I536,1,0))","v":0},{"$f":"IF(BM557=BL557,0,IF(BM557=$I536,1,0))","v":0},{"$f":"IF(BN557=BM557,0,IF(BN557=$I536,1,0))","v":0},{"$f":"IF(BO557=BN557,0,IF(BO557=$I536,1,0))","v":0},{"$f":"IF(BP557=BO557,0,IF(BP557=$I536,1,0))","v":0},{"$f":"IF(BQ557=BP557,0,IF(BQ557=$I536,1,0))","v":0},{"$f":"IF(BR557=BQ557,0,IF(BR557=$I536,1,0))","v":0},{"$f":"IF(BS557=BR557,0,IF(BS557=$I536,1,0))","v":0},{"$f":"IF(BT557=BS557,0,IF(BT557=$I536,1,0))","v":0},{"$f":"IF(BU557=BT557,0,IF(BU557=$I536,1,0))","v":0},{"$f":"IF(BV557=BU557,0,IF(BV557=$I536,1,0))","v":0},{"$f":"IF(BW557=BV557,0,IF(BW557=$I536,1,0))","v":0},null,{"$f":"IF(BY557=BW557,0,IF(BY557=$I536,1,0))","v":0},{"$f":"IF(BZ557=BY557,0,IF(BZ557=$I536,1,0))","v":0},{"$f":"IF(CA557=BZ557,0,IF(CA557=$I536,1,0))","v":0},{"$f":"IF(CB557=CA557,0,IF(CB557=$I536,1,0))","v":0},{"$f":"IF(CC557=CB557,0,IF(CC557=$I536,1,0))","v":0},{"$f":"IF(CD557=CC557,0,IF(CD557=$I536,1,0))","v":0},{"$f":"IF(CE557=CD557,0,IF(CE557=$I536,1,0))","v":0},{"$f":"IF(CF557=CE557,0,IF(CF557=$I536,1,0))","v":0},{"$f":"IF(CG557=CF557,0,IF(CG557=$I536,1,0))","v":0},{"$f":"IF(CH557=CG557,0,IF(CH557=$I536,1,0))","v":0},{"$f":"IF(CI557=CH557,0,IF(CI557=$I536,1,0))","v":0},{"$f":"IF(CJ557=CI557,0,IF(CJ557=$I536,1,0))","v":0},null,{"$f":"IF(CL557=CJ557,0,IF(CL557=$I536,1,0))","v":0},{"$f":"IF(CM557=CL557,0,IF(CM557=$I536,1,0))","v":0},{"$f":"IF(CN557=CM557,0,IF(CN557=$I536,1,0))","v":0},{"$f":"IF(CO557=CN557,0,IF(CO557=$I536,1,0))","v":0},{"$f":"IF(CP557=CO557,0,IF(CP557=$I536,1,0))","v":0},{"$f":"IF(CQ557=CP557,0,IF(CQ557=$I536,1,0))","v":0},{"$f":"IF(CR557=CQ557,0,IF(CR557=$I536,1,0))","v":0},{"$f":"IF(CS557=CR557,0,IF(CS557=$I536,1,0))","v":0},{"$f":"IF(CT557=CS557,0,IF(CT557=$I536,1,0))","v":0},{"$f":"IF(CU557=CT557,0,IF(CU557=$I536,1,0))","v":0},{"$f":"IF(CV557=CU557,0,IF(CV557=$I536,1,0))","v":0},{"$f":"IF(CW557=CV557,0,IF(CW557=$I536,1,0))","v":0},null,{"$f":"IF(CY557=CW557,0,IF(CY557=$I536,1,0))","v":0},{"$f":"IF(CZ557=CY557,0,IF(CZ557=$I536,1,0))","v":0},{"$f":"IF(DA557=CZ557,0,IF(DA557=$I536,1,0))","v":0},{"$f":"IF(DB557=DA557,0,IF(DB557=$I536,1,0))","v":0},{"$f":"IF(DC557=DB557,0,IF(DC557=$I536,1,0))","v":0},{"$f":"IF(DD557=DC557,0,IF(DD557=$I536,1,0))","v":0},{"$f":"IF(DE557=DD557,0,IF(DE557=$I536,1,0))","v":0},{"$f":"IF(DF557=DE557,0,IF(DF557=$I536,1,0))","v":0},{"$f":"IF(DG557=DF557,0,IF(DG557=$I536,1,0))","v":0},{"$f":"IF(DH557=DG557,0,IF(DH557=$I536,1,0))","v":0},{"$f":"IF(DI557=DH557,0,IF(DI557=$I536,1,0))","v":0},{"$f":"IF(DJ557=DI557,0,IF(DJ557=$I536,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":560}]
[{"$f":"IF(J565=0,1,0)","v":1},{"$f":"\"A\"&C565","v":"A20"},{"$f":"+C536+1","v":20},null,{"$f":"\"Lån \"&C565","v":"Lån 20"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y582:AJ582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL582:AW582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY582:BJ582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL582:BW582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY582:CJ582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL582:CW582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY582:DJ582)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":565}]
[1,{"$f":"\"F\"&C565","v":"F20"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y566*Y590","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y570:AJ570)","v":0},{"$f":"+AL566*AL590","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL570:AW570)","v":0},{"$f":"+AY566*AY590","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY570:BJ570)","v":0},{"$f":"+BL566*BL590","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL570:BW570)","v":0},{"$f":"+BY566*BY590","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY570:CJ570)","v":0},{"$f":"+CL566*CL590","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL570:CW570)","v":0},{"$f":"+CY566*CY590","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY570:DJ570)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":570}]
[1,{"$f":"\"L\"&C565","v":"L20"},{"$f":"\"RG\"&F565","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X569*X590","v":0},{"$f":"+X576+Y574+Y575","v":0},{"$f":"+Y576+Z574+Z575","v":0},{"$f":"+Z576+AA574+AA575","v":0},{"$f":"+AA576+AB574+AB575","v":0},{"$f":"+AB576+AC574+AC575","v":0},{"$f":"+AC576+AD574+AD575","v":0},{"$f":"+AD576+AE574+AE575","v":0},{"$f":"+AE576+AF574+AF575","v":0},{"$f":"+AF576+AG574+AG575","v":0},{"$f":"+AG576+AH574+AH575","v":0},{"$f":"+AH576+AI574+AI575","v":0},{"$f":"+AI576+AJ574+AJ575","v":0},{"$f":"+AJ576","v":0},{"$f":"+AK576+AL574+AL575","v":0},{"$f":"+AL576+AM574+AM575","v":0},{"$f":"+AM576+AN574+AN575","v":0},{"$f":"+AN576+AO574+AO575","v":0},{"$f":"+AO576+AP574+AP575","v":0},{"$f":"+AP576+AQ574+AQ575","v":0},{"$f":"+AQ576+AR574+AR575","v":0},{"$f":"+AR576+AS574+AS575","v":0},{"$f":"+AS576+AT574+AT575","v":0},{"$f":"+AT576+AU574+AU575","v":0},{"$f":"+AU576+AV574+AV575","v":0},{"$f":"+AV576+AW574+AW575","v":0},{"$f":"+AW576","v":0},{"$f":"+AX576+AY574+AY575","v":0},{"$f":"+AY576+AZ574+AZ575","v":0},{"$f":"+AZ576+BA574+BA575","v":0},{"$f":"+BA576+BB574+BB575","v":0},{"$f":"+BB576+BC574+BC575","v":0},{"$f":"+BC576+BD574+BD575","v":0},{"$f":"+BD576+BE574+BE575","v":0},{"$f":"+BE576+BF574+BF575","v":0},{"$f":"+BF576+BG574+BG575","v":0},{"$f":"+BG576+BH574+BH575","v":0},{"$f":"+BH576+BI574+BI575","v":0},{"$f":"+BI576+BJ574+BJ575","v":0},{"$f":"+BJ576","v":0},{"$f":"+BK576+BL574+BL575","v":0},{"$f":"+BL576+BM574+BM575","v":0},{"$f":"+BM576+BN574+BN575","v":0},{"$f":"+BN576+BO574+BO575","v":0},{"$f":"+BO576+BP574+BP575","v":0},{"$f":"+BP576+BQ574+BQ575","v":0},{"$f":"+BQ576+BR574+BR575","v":0},{"$f":"+BR576+BS574+BS575","v":0},{"$f":"+BS576+BT574+BT575","v":0},{"$f":"+BT576+BU574+BU575","v":0},{"$f":"+BU576+BV574+BV575","v":0},{"$f":"+BV576+BW574+BW575","v":0},{"$f":"+BW576","v":0},{"$f":"+BX576+BY574+BY575","v":0},{"$f":"+BY576+BZ574+BZ575","v":0},{"$f":"+BZ576+CA574+CA575","v":0},{"$f":"+CA576+CB574+CB575","v":0},{"$f":"+CB576+CC574+CC575","v":0},{"$f":"+CC576+CD574+CD575","v":0},{"$f":"+CD576+CE574+CE575","v":0},{"$f":"+CE576+CF574+CF575","v":0},{"$f":"+CF576+CG574+CG575","v":0},{"$f":"+CG576+CH574+CH575","v":0},{"$f":"+CH576+CI574+CI575","v":0},{"$f":"+CI576+CJ574+CJ575","v":0},{"$f":"+CJ576","v":0},{"$f":"+CK576+CL574+CL575","v":0},{"$f":"+CL576+CM574+CM575","v":0},{"$f":"+CM576+CN574+CN575","v":0},{"$f":"+CN576+CO574+CO575","v":0},{"$f":"+CO576+CP574+CP575","v":0},{"$f":"+CP576+CQ574+CQ575","v":0},{"$f":"+CQ576+CR574+CR575","v":0},{"$f":"+CR576+CS574+CS575","v":0},{"$f":"+CS576+CT574+CT575","v":0},{"$f":"+CT576+CU574+CU575","v":0},{"$f":"+CU576+CV574+CV575","v":0},{"$f":"+CV576+CW574+CW575","v":0},{"$f":"+CW576","v":0},{"$f":"+CX576+CY574+CY575","v":0},{"$f":"+CY576+CZ574+CZ575","v":0},{"$f":"+CZ576+DA574+DA575","v":0},{"$f":"+DA576+DB574+DB575","v":0},{"$f":"+DB576+DC574+DC575","v":0},{"$f":"+DC576+DD574+DD575","v":0},{"$f":"+DD576+DE574+DE575","v":0},{"$f":"+DE576+DF574+DF575","v":0},{"$f":"+DF576+DG574+DG575","v":0},{"$f":"+DG576+DH574+DH575","v":0},{"$f":"+DH576+DI574+DI575","v":0},{"$f":"+DI576+DJ574+DJ575","v":0},{"$f":"+DJ576","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":576}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":580}]
[2,null,null,null,null,{"$f":"F565","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N585","v":1},{"$f":"O585","v":1},{"$f":"P585","v":1},{"$f":"Q585","v":1},{"$f":"R585","v":1},{"$f":"S585","v":1},{"$f":"T585","v":1},{"$f":"U585","v":1},{"$f":"V585","v":1},{"$f":"W585","v":1},{"$f":"X585","v":1},{"$f":"IF(F569=0,1,0)","v":1},{"$f":"X585+X583-X584","v":1},{"$f":"Y585+Y583-Y584-Y589","v":1},{"$f":"Z585+Z583-Z584-Z589","v":1},{"$f":"AA585+AA583-AA584-AA589","v":1},{"$f":"AB585+AB583-AB584-AB589","v":1},{"$f":"AC585+AC583-AC584-AC589","v":1},{"$f":"AD585+AD583-AD584-AD589","v":1},{"$f":"AE585+AE583-AE584-AE589","v":1},{"$f":"AF585+AF583-AF584-AF589","v":1},{"$f":"AG585+AG583-AG584-AG589","v":1},{"$f":"AH585+AH583-AH584-AH589","v":1},{"$f":"AI585+AI583-AI584-AI589","v":1},{"$f":"AJ585","v":1},{"$f":"AJ585+AJ583-AJ584-AJ589","v":1},{"$f":"AL585+AL583-AL584-AL589","v":1},{"$f":"AM585+AM583-AM584-AM589","v":1},{"$f":"AN585+AN583-AN584-AN589","v":1},{"$f":"AO585+AO583-AO584-AO589","v":1},{"$f":"AP585+AP583-AP584-AP589","v":1},{"$f":"AQ585+AQ583-AQ584-AQ589","v":1},{"$f":"AR585+AR583-AR584-AR589","v":1},{"$f":"AS585+AS583-AS584-AS589","v":1},{"$f":"AT585+AT583-AT584-AT589","v":1},{"$f":"AU585+AU583-AU584-AU589","v":1},{"$f":"AV585+AV583-AV584-AV589","v":1},{"$f":"AW585","v":1},{"$f":"AW585+AW583-AW584-AW589","v":1},{"$f":"AY585+AY583-AY584-AY589","v":1},{"$f":"AZ585+AZ583-AZ584-AZ589","v":1},{"$f":"BA585+BA583-BA584-BA589","v":1},{"$f":"BB585+BB583-BB584-BB589","v":1},{"$f":"BC585+BC583-BC584-BC589","v":1},{"$f":"BD585+BD583-BD584-BD589","v":1},{"$f":"BE585+BE583-BE584-BE589","v":1},{"$f":"BF585+BF583-BF584-BF589","v":1},{"$f":"BG585+BG583-BG584-BG589","v":1},{"$f":"BH585+BH583-BH584-BH589","v":1},{"$f":"BI585+BI583-BI584-BI589","v":1},{"$f":"BJ585","v":1},{"$f":"BJ585+BJ583-BJ584-BJ589","v":1},{"$f":"BL585+BL583-BL584-BL589","v":1},{"$f":"BM585+BM583-BM584-BM589","v":1},{"$f":"BN585+BN583-BN584-BN589","v":1},{"$f":"BO585+BO583-BO584-BO589","v":1},{"$f":"BP585+BP583-BP584-BP589","v":1},{"$f":"BQ585+BQ583-BQ584-BQ589","v":1},{"$f":"BR585+BR583-BR584-BR589","v":1},{"$f":"BS585+BS583-BS584-BS589","v":1},{"$f":"BT585+BT583-BT584-BT589","v":1},{"$f":"BU585+BU583-BU584-BU589","v":1},{"$f":"BV585+BV583-BV584-BV589","v":1},{"$f":"BW585","v":1},{"$f":"BW585+BW583-BW584-BW589","v":1},{"$f":"BY585+BY583-BY584-BY589","v":1},{"$f":"BZ585+BZ583-BZ584-BZ589","v":1},{"$f":"CA585+CA583-CA584-CA589","v":1},{"$f":"CB585+CB583-CB584-CB589","v":1},{"$f":"CC585+CC583-CC584-CC589","v":1},{"$f":"CD585+CD583-CD584-CD589","v":1},{"$f":"CE585+CE583-CE584-CE589","v":1},{"$f":"CF585+CF583-CF584-CF589","v":1},{"$f":"CG585+CG583-CG584-CG589","v":1},{"$f":"CH585+CH583-CH584-CH589","v":1},{"$f":"CI585+CI583-CI584-CI589","v":1},{"$f":"CJ585","v":1},{"$f":"CJ585+CJ583-CJ584-CJ589","v":1},{"$f":"CL585+CL583-CL584-CL589","v":1},{"$f":"CM585+CM583-CM584-CM589","v":1},{"$f":"CN585+CN583-CN584-CN589","v":1},{"$f":"CO585+CO583-CO584-CO589","v":1},{"$f":"CP585+CP583-CP584-CP589","v":1},{"$f":"CQ585+CQ583-CQ584-CQ589","v":1},{"$f":"CR585+CR583-CR584-CR589","v":1},{"$f":"CS585+CS583-CS584-CS589","v":1},{"$f":"CT585+CT583-CT584-CT589","v":1},{"$f":"CU585+CU583-CU584-CU589","v":1},{"$f":"CV585+CV583-CV584-CV589","v":1},{"$f":"CW585","v":1},{"$f":"CW585+CW583-CW584-CW589","v":1},{"$f":"CY585+CY583-CY584-CY589","v":1},{"$f":"CZ585+CZ583-CZ584-CZ589","v":1},{"$f":"DA585+DA583-DA584-DA589","v":1},{"$f":"DB585+DB583-DB584-DB589","v":1},{"$f":"DC585+DC583-DC584-DC589","v":1},{"$f":"DD585+DD583-DD584-DD589","v":1},{"$f":"DE585+DE583-DE584-DE589","v":1},{"$f":"DF585+DF583-DF584-DF589","v":1},{"$f":"DG585+DG583-DG584-DG589","v":1},{"$f":"DH585+DH583-DH584-DH589","v":1},{"$f":"DI585+DI583-DI584-DI589","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":585}]
[2,null,null,null,null,{"$f":"ADDRESS($DT585,AJ$5+25-(12/$G583),4)&\":\"&ADDRESS($DT585,AJ$5+24,4)","v":"AH585:AJ585"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y586=X586,0,IF(Y586=$I565,1,0))","v":0},{"$f":"IF(Z586=Y586,0,IF(Z586=$I565,1,0))","v":0},{"$f":"IF(AA586=Z586,0,IF(AA586=$I565,1,0))","v":0},{"$f":"IF(AB586=AA586,0,IF(AB586=$I565,1,0))","v":0},{"$f":"IF(AC586=AB586,0,IF(AC586=$I565,1,0))","v":0},{"$f":"IF(AD586=AC586,0,IF(AD586=$I565,1,0))","v":0},{"$f":"IF(AE586=AD586,0,IF(AE586=$I565,1,0))","v":0},{"$f":"IF(AF586=AE586,0,IF(AF586=$I565,1,0))","v":0},{"$f":"IF(AG586=AF586,0,IF(AG586=$I565,1,0))","v":0},{"$f":"IF(AH586=AG586,0,IF(AH586=$I565,1,0))","v":0},{"$f":"IF(AI586=AH586,0,IF(AI586=$I565,1,0))","v":0},{"$f":"IF(AJ586=AI586,0,IF(AJ586=$I565,1,0))","v":0},null,{"$f":"IF(AL586=AJ586,0,IF(AL586=$I565,1,0))","v":0},{"$f":"IF(AM586=AL586,0,IF(AM586=$I565,1,0))","v":0},{"$f":"IF(AN586=AM586,0,IF(AN586=$I565,1,0))","v":0},{"$f":"IF(AO586=AN586,0,IF(AO586=$I565,1,0))","v":0},{"$f":"IF(AP586=AO586,0,IF(AP586=$I565,1,0))","v":0},{"$f":"IF(AQ586=AP586,0,IF(AQ586=$I565,1,0))","v":0},{"$f":"IF(AR586=AQ586,0,IF(AR586=$I565,1,0))","v":0},{"$f":"IF(AS586=AR586,0,IF(AS586=$I565,1,0))","v":0},{"$f":"IF(AT586=AS586,0,IF(AT586=$I565,1,0))","v":0},{"$f":"IF(AU586=AT586,0,IF(AU586=$I565,1,0))","v":0},{"$f":"IF(AV586=AU586,0,IF(AV586=$I565,1,0))","v":0},{"$f":"IF(AW586=AV586,0,IF(AW586=$I565,1,0))","v":0},null,{"$f":"IF(AY586=AW586,0,IF(AY586=$I565,1,0))","v":0},{"$f":"IF(AZ586=AY586,0,IF(AZ586=$I565,1,0))","v":0},{"$f":"IF(BA586=AZ586,0,IF(BA586=$I565,1,0))","v":0},{"$f":"IF(BB586=BA586,0,IF(BB586=$I565,1,0))","v":0},{"$f":"IF(BC586=BB586,0,IF(BC586=$I565,1,0))","v":0},{"$f":"IF(BD586=BC586,0,IF(BD586=$I565,1,0))","v":0},{"$f":"IF(BE586=BD586,0,IF(BE586=$I565,1,0))","v":0},{"$f":"IF(BF586=BE586,0,IF(BF586=$I565,1,0))","v":0},{"$f":"IF(BG586=BF586,0,IF(BG586=$I565,1,0))","v":0},{"$f":"IF(BH586=BG586,0,IF(BH586=$I565,1,0))","v":0},{"$f":"IF(BI586=BH586,0,IF(BI586=$I565,1,0))","v":0},{"$f":"IF(BJ586=BI586,0,IF(BJ586=$I565,1,0))","v":0},null,{"$f":"IF(BL586=BJ586,0,IF(BL586=$I565,1,0))","v":0},{"$f":"IF(BM586=BL586,0,IF(BM586=$I565,1,0))","v":0},{"$f":"IF(BN586=BM586,0,IF(BN586=$I565,1,0))","v":0},{"$f":"IF(BO586=BN586,0,IF(BO586=$I565,1,0))","v":0},{"$f":"IF(BP586=BO586,0,IF(BP586=$I565,1,0))","v":0},{"$f":"IF(BQ586=BP586,0,IF(BQ586=$I565,1,0))","v":0},{"$f":"IF(BR586=BQ586,0,IF(BR586=$I565,1,0))","v":0},{"$f":"IF(BS586=BR586,0,IF(BS586=$I565,1,0))","v":0},{"$f":"IF(BT586=BS586,0,IF(BT586=$I565,1,0))","v":0},{"$f":"IF(BU586=BT586,0,IF(BU586=$I565,1,0))","v":0},{"$f":"IF(BV586=BU586,0,IF(BV586=$I565,1,0))","v":0},{"$f":"IF(BW586=BV586,0,IF(BW586=$I565,1,0))","v":0},null,{"$f":"IF(BY586=BW586,0,IF(BY586=$I565,1,0))","v":0},{"$f":"IF(BZ586=BY586,0,IF(BZ586=$I565,1,0))","v":0},{"$f":"IF(CA586=BZ586,0,IF(CA586=$I565,1,0))","v":0},{"$f":"IF(CB586=CA586,0,IF(CB586=$I565,1,0))","v":0},{"$f":"IF(CC586=CB586,0,IF(CC586=$I565,1,0))","v":0},{"$f":"IF(CD586=CC586,0,IF(CD586=$I565,1,0))","v":0},{"$f":"IF(CE586=CD586,0,IF(CE586=$I565,1,0))","v":0},{"$f":"IF(CF586=CE586,0,IF(CF586=$I565,1,0))","v":0},{"$f":"IF(CG586=CF586,0,IF(CG586=$I565,1,0))","v":0},{"$f":"IF(CH586=CG586,0,IF(CH586=$I565,1,0))","v":0},{"$f":"IF(CI586=CH586,0,IF(CI586=$I565,1,0))","v":0},{"$f":"IF(CJ586=CI586,0,IF(CJ586=$I565,1,0))","v":0},null,{"$f":"IF(CL586=CJ586,0,IF(CL586=$I565,1,0))","v":0},{"$f":"IF(CM586=CL586,0,IF(CM586=$I565,1,0))","v":0},{"$f":"IF(CN586=CM586,0,IF(CN586=$I565,1,0))","v":0},{"$f":"IF(CO586=CN586,0,IF(CO586=$I565,1,0))","v":0},{"$f":"IF(CP586=CO586,0,IF(CP586=$I565,1,0))","v":0},{"$f":"IF(CQ586=CP586,0,IF(CQ586=$I565,1,0))","v":0},{"$f":"IF(CR586=CQ586,0,IF(CR586=$I565,1,0))","v":0},{"$f":"IF(CS586=CR586,0,IF(CS586=$I565,1,0))","v":0},{"$f":"IF(CT586=CS586,0,IF(CT586=$I565,1,0))","v":0},{"$f":"IF(CU586=CT586,0,IF(CU586=$I565,1,0))","v":0},{"$f":"IF(CV586=CU586,0,IF(CV586=$I565,1,0))","v":0},{"$f":"IF(CW586=CV586,0,IF(CW586=$I565,1,0))","v":0},null,{"$f":"IF(CY586=CW586,0,IF(CY586=$I565,1,0))","v":0},{"$f":"IF(CZ586=CY586,0,IF(CZ586=$I565,1,0))","v":0},{"$f":"IF(DA586=CZ586,0,IF(DA586=$I565,1,0))","v":0},{"$f":"IF(DB586=DA586,0,IF(DB586=$I565,1,0))","v":0},{"$f":"IF(DC586=DB586,0,IF(DC586=$I565,1,0))","v":0},{"$f":"IF(DD586=DC586,0,IF(DD586=$I565,1,0))","v":0},{"$f":"IF(DE586=DD586,0,IF(DE586=$I565,1,0))","v":0},{"$f":"IF(DF586=DE586,0,IF(DF586=$I565,1,0))","v":0},{"$f":"IF(DG586=DF586,0,IF(DG586=$I565,1,0))","v":0},{"$f":"IF(DH586=DG586,0,IF(DH586=$I565,1,0))","v":0},{"$f":"IF(DI586=DH586,0,IF(DI586=$I565,1,0))","v":0},{"$f":"IF(DJ586=DI586,0,IF(DJ586=$I565,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":589}]
[{"$f":"A594","v":1},{"$f":"\"B\"&C594","v":"B21"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y613=1,X598*-Y611/$G612*SUM(Y620:AJ620),X598*-Y611/$G612*Y620)","v":0},{"$f":"IF(Z613=1,Y598*-Z611/$G612*SUM(Z620:AL620),Y598*-Z611/$G612*Z620)","v":0},{"$f":"IF(AA613=1,Z598*-AA611/$G612*SUM(AA620:AM620),Z598*-AA611/$G612*AA620)","v":0},{"$f":"IF(AB613=1,AA598*-AB611/$G612*SUM(AB620:AN620),AA598*-AB611/$G612*AB620)","v":0},{"$f":"IF(AC613=1,AB598*-AC611/$G612*SUM(AC620:AO620),AB598*-AC611/$G612*AC620)","v":0},{"$f":"IF(AD613=1,AC598*-AD611/$G612*SUM(AD620:AP620),AC598*-AD611/$G612*AD620)","v":0},{"$f":"IF(AE613=1,AD598*-AE611/$G612*SUM(AE620:AQ620),AD598*-AE611/$G612*AE620)","v":0},{"$f":"IF(AF613=1,AE598*-AF611/$G612*SUM(AF620:AR620),AE598*-AF611/$G612*AF620)","v":0},{"$f":"IF(AG613=1,AF598*-AG611/$G612*SUM(AG620:AS620),AF598*-AG611/$G612*AG620)","v":0},{"$f":"IF(AH613=1,AG598*-AH611/$G612*SUM(AH620:AT620),AG598*-AH611/$G612*AH620)","v":0},{"$f":"IF(AI613=1,AH598*-AI611/$G612*SUM(AI620:AU620),AH598*-AI611/$G612*AI620)","v":0},{"$f":"IF(AJ613=1,AI598*-AJ611/$G612*SUM(AJ620:AV620),AI598*-AJ611/$G612*AJ620)","v":0},{"$f":"SUM(Y595:AJ595)","v":0},{"$f":"IF(AL613=1,AJ598*-AL611/$G612*SUM(AL620:AW620),AJ598*-AL611/$G612*AL620)","v":0},{"$f":"IF(AM613=1,AL598*-AM611/$G612*SUM(AM620:AZ620),AL598*-AM611/$G612*AM620)","v":0},{"$f":"IF(AN613=1,AM598*-AN611/$G612*SUM(AN620:BA620),AM598*-AN611/$G612*AN620)","v":0},{"$f":"IF(AO613=1,AN598*-AO611/$G612*SUM(AO620:BB620),AN598*-AO611/$G612*AO620)","v":0},{"$f":"IF(AP613=1,AO598*-AP611/$G612*SUM(AP620:BC620),AO598*-AP611/$G612*AP620)","v":0},{"$f":"IF(AQ613=1,AP598*-AQ611/$G612*SUM(AQ620:BD620),AP598*-AQ611/$G612*AQ620)","v":0},{"$f":"IF(AR613=1,AQ598*-AR611/$G612*SUM(AR620:BE620),AQ598*-AR611/$G612*AR620)","v":0},{"$f":"IF(AS613=1,AR598*-AS611/$G612*SUM(AS620:BF620),AR598*-AS611/$G612*AS620)","v":0},{"$f":"IF(AT613=1,AS598*-AT611/$G612*SUM(AT620:BG620),AS598*-AT611/$G612*AT620)","v":0},{"$f":"IF(AU613=1,AT598*-AU611/$G612*SUM(AU620:BH620),AT598*-AU611/$G612*AU620)","v":0},{"$f":"IF(AV613=1,AU598*-AV611/$G612*SUM(AV620:BI620),AU598*-AV611/$G612*AV620)","v":0},{"$f":"IF(AW613=1,AV598*-AW611/$G612*SUM(AW620:BJ620),AV598*-AW611/$G612*AW620)","v":0},{"$f":"SUM(AL595:AW595)","v":0},{"$f":"IF(AY613=1,AW598*-AY611/$G612*SUM(AY620:BJ620),AW598*-AY611/$G612*AY620)","v":0},{"$f":"IF(AZ613=1,AY598*-AZ611/$G612*SUM(AZ620:BM620),AY598*-AZ611/$G612*AZ620)","v":0},{"$f":"IF(BA613=1,AZ598*-BA611/$G612*SUM(BA620:BN620),AZ598*-BA611/$G612*BA620)","v":0},{"$f":"IF(BB613=1,BA598*-BB611/$G612*SUM(BB620:BO620),BA598*-BB611/$G612*BB620)","v":0},{"$f":"IF(BC613=1,BB598*-BC611/$G612*SUM(BC620:BP620),BB598*-BC611/$G612*BC620)","v":0},{"$f":"IF(BD613=1,BC598*-BD611/$G612*SUM(BD620:BQ620),BC598*-BD611/$G612*BD620)","v":0},{"$f":"IF(BE613=1,BD598*-BE611/$G612*SUM(BE620:BR620),BD598*-BE611/$G612*BE620)","v":0},{"$f":"IF(BF613=1,BE598*-BF611/$G612*SUM(BF620:BS620),BE598*-BF611/$G612*BF620)","v":0},{"$f":"IF(BG613=1,BF598*-BG611/$G612*SUM(BG620:BT620),BF598*-BG611/$G612*BG620)","v":0},{"$f":"IF(BH613=1,BG598*-BH611/$G612*SUM(BH620:BU620),BG598*-BH611/$G612*BH620)","v":0},{"$f":"IF(BI613=1,BH598*-BI611/$G612*SUM(BI620:BV620),BH598*-BI611/$G612*BI620)","v":0},{"$f":"IF(BJ613=1,BI598*-BJ611/$G612*SUM(BJ620:BW620),BI598*-BJ611/$G612*BJ620)","v":0},{"$f":"SUM(AY595:BJ595)","v":0},{"$f":"IF(BL613=1,BJ598*-BL611/$G612*SUM(BL620:BW620),BJ598*-BL611/$G612*BL620)","v":0},{"$f":"IF(BM613=1,BL598*-BM611/$G612*SUM(BM620:BZ620),BL598*-BM611/$G612*BM620)","v":0},{"$f":"IF(BN613=1,BM598*-BN611/$G612*SUM(BN620:CA620),BM598*-BN611/$G612*BN620)","v":0},{"$f":"IF(BO613=1,BN598*-BO611/$G612*SUM(BO620:CB620),BN598*-BO611/$G612*BO620)","v":0},{"$f":"IF(BP613=1,BO598*-BP611/$G612*SUM(BP620:CC620),BO598*-BP611/$G612*BP620)","v":0},{"$f":"IF(BQ613=1,BP598*-BQ611/$G612*SUM(BQ620:CD620),BP598*-BQ611/$G612*BQ620)","v":0},{"$f":"IF(BR613=1,BQ598*-BR611/$G612*SUM(BR620:CE620),BQ598*-BR611/$G612*BR620)","v":0},{"$f":"IF(BS613=1,BR598*-BS611/$G612*SUM(BS620:CF620),BR598*-BS611/$G612*BS620)","v":0},{"$f":"IF(BT613=1,BS598*-BT611/$G612*SUM(BT620:CG620),BS598*-BT611/$G612*BT620)","v":0},{"$f":"IF(BU613=1,BT598*-BU611/$G612*SUM(BU620:CH620),BT598*-BU611/$G612*BU620)","v":0},{"$f":"IF(BV613=1,BU598*-BV611/$G612*SUM(BV620:CI620),BU598*-BV611/$G612*BV620)","v":0},{"$f":"IF(BW613=1,BV598*-BW611/$G612*SUM(BW620:CJ620),BV598*-BW611/$G612*BW620)","v":0},{"$f":"SUM(BL595:BW595)","v":0},{"$f":"IF(BY613=1,BW598*-BY611/$G612*SUM(BY620:CJ620),BW598*-BY611/$G612*BY620)","v":0},{"$f":"IF(BZ613=1,BY598*-BZ611/$G612*SUM(BZ620:CM620),BY598*-BZ611/$G612*BZ620)","v":0},{"$f":"IF(CA613=1,BZ598*-CA611/$G612*SUM(CA620:CN620),BZ598*-CA611/$G612*CA620)","v":0},{"$f":"IF(CB613=1,CA598*-CB611/$G612*SUM(CB620:CO620),CA598*-CB611/$G612*CB620)","v":0},{"$f":"IF(CC613=1,CB598*-CC611/$G612*SUM(CC620:CP620),CB598*-CC611/$G612*CC620)","v":0},{"$f":"IF(CD613=1,CC598*-CD611/$G612*SUM(CD620:CQ620),CC598*-CD611/$G612*CD620)","v":0},{"$f":"IF(CE613=1,CD598*-CE611/$G612*SUM(CE620:CR620),CD598*-CE611/$G612*CE620)","v":0},{"$f":"IF(CF613=1,CE598*-CF611/$G612*SUM(CF620:CS620),CE598*-CF611/$G612*CF620)","v":0},{"$f":"IF(CG613=1,CF598*-CG611/$G612*SUM(CG620:CT620),CF598*-CG611/$G612*CG620)","v":0},{"$f":"IF(CH613=1,CG598*-CH611/$G612*SUM(CH620:CU620),CG598*-CH611/$G612*CH620)","v":0},{"$f":"IF(CI613=1,CH598*-CI611/$G612*SUM(CI620:CV620),CH598*-CI611/$G612*CI620)","v":0},{"$f":"IF(CJ613=1,CI598*-CJ611/$G612*SUM(CJ620:CW620),CI598*-CJ611/$G612*CJ620)","v":0},{"$f":"SUM(BY595:CJ595)","v":0},{"$f":"IF(CL613=1,CJ598*-CL611/$G612*SUM(CL620:CW620),CJ598*-CL611/$G612*CL620)","v":0},{"$f":"IF(CM613=1,CL598*-CM611/$G612*SUM(CM620:CZ620),CL598*-CM611/$G612*CM620)","v":0},{"$f":"IF(CN613=1,CM598*-CN611/$G612*SUM(CN620:DA620),CM598*-CN611/$G612*CN620)","v":0},{"$f":"IF(CO613=1,CN598*-CO611/$G612*SUM(CO620:DB620),CN598*-CO611/$G612*CO620)","v":0},{"$f":"IF(CP613=1,CO598*-CP611/$G612*SUM(CP620:DC620),CO598*-CP611/$G612*CP620)","v":0},{"$f":"IF(CQ613=1,CP598*-CQ611/$G612*SUM(CQ620:DD620),CP598*-CQ611/$G612*CQ620)","v":0},{"$f":"IF(CR613=1,CQ598*-CR611/$G612*SUM(CR620:DE620),CQ598*-CR611/$G612*CR620)","v":0},{"$f":"IF(CS613=1,CR598*-CS611/$G612*SUM(CS620:DF620),CR598*-CS611/$G612*CS620)","v":0},{"$f":"IF(CT613=1,CS598*-CT611/$G612*SUM(CT620:DG620),CS598*-CT611/$G612*CT620)","v":0},{"$f":"IF(CU613=1,CT598*-CU611/$G612*SUM(CU620:DH620),CT598*-CU611/$G612*CU620)","v":0},{"$f":"IF(CV613=1,CU598*-CV611/$G612*SUM(CV620:DI620),CU598*-CV611/$G612*CV620)","v":0},{"$f":"IF(CW613=1,CV598*-CW611/$G612*SUM(CW620:DJ620),CV598*-CW611/$G612*CW620)","v":0},{"$f":"SUM(CL595:CW595)","v":0},{"$f":"IF(CY613=1,CW598*-CY611/$G612*SUM(CY620:DJ620),CW598*-CY611/$G612*CY620)","v":0},{"$f":"IF(CZ613=1,CY598*-CZ611/$G612*SUM(CZ620:DM620),CY598*-CZ611/$G612*CZ620)","v":0},{"$f":"IF(DA613=1,CZ598*-DA611/$G612*SUM(DA620:DN620),CZ598*-DA611/$G612*DA620)","v":0},{"$f":"IF(DB613=1,DA598*-DB611/$G612*SUM(DB620:DO620),DA598*-DB611/$G612*DB620)","v":0},{"$f":"IF(DC613=1,DB598*-DC611/$G612*SUM(DC620:DP620),DB598*-DC611/$G612*DC620)","v":0},{"$f":"IF(DD613=1,DC598*-DD611/$G612*SUM(DD620:DQ620),DC598*-DD611/$G612*DD620)","v":0},{"$f":"IF(DE613=1,DD598*-DE611/$G612*SUM(DE620:DR620),DD598*-DE611/$G612*DE620)","v":0},{"$f":"IF(DF613=1,DE598*-DF611/$G612*SUM(DF620:DS620),DE598*-DF611/$G612*DF620)","v":0},{"$f":"IF(DG613=1,DF598*-DG611/$G612*SUM(DG620:DT620),DF598*-DG611/$G612*DG620)","v":0},{"$f":"IF(DH613=1,DG598*-DH611/$G612*SUM(DH620:DU620),DG598*-DH611/$G612*DH620)","v":0},{"$f":"IF(DI613=1,DH598*-DI611/$G612*SUM(DI620:DU620),DH598*-DI611/$G612*DI620)","v":0},{"$f":"IF(DJ613=1,DI598*-DJ611/$G612*SUM(DJ620:DU620),DI598*-DJ611/$G612*DJ620)","v":0},{"$f":"SUM(CY595:DJ595)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":595}]
[{"$f":"A595","v":1},{"$f":"\"C\"&C594","v":"C21"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y613=1,X598*-$F597/$G612*SUM(Y620:AJ620),X598*-$F597/$G612*Y620)","v":0},{"$f":"IF(Z613=1,Y598*-$F597/$G612*SUM(Z620:AL620),Y598*-$F597/$G612*Z620)","v":0},{"$f":"IF(AA613=1,Z598*-$F597/$G612*SUM(AA620:AM620),Z598*-$F597/$G612*AA620)","v":0},{"$f":"IF(AB613=1,AA598*-$F597/$G612*SUM(AB620:AN620),AA598*-$F597/$G612*AB620)","v":0},{"$f":"IF(AC613=1,AB598*-$F597/$G612*SUM(AC620:AO620),AB598*-$F597/$G612*AC620)","v":0},{"$f":"IF(AD613=1,AC598*-$F597/$G612*SUM(AD620:AP620),AC598*-$F597/$G612*AD620)","v":0},{"$f":"IF(AE613=1,AD598*-$F597/$G612*SUM(AE620:AQ620),AD598*-$F597/$G612*AE620)","v":0},{"$f":"IF(AF613=1,AE598*-$F597/$G612*SUM(AF620:AR620),AE598*-$F597/$G612*AF620)","v":0},{"$f":"IF(AG613=1,AF598*-$F597/$G612*SUM(AG620:AS620),AF598*-$F597/$G612*AG620)","v":0},{"$f":"IF(AH613=1,AG598*-$F597/$G612*SUM(AH620:AT620),AG598*-$F597/$G612*AH620)","v":0},{"$f":"IF(AI613=1,AH598*-$F597/$G612*SUM(AI620:AU620),AH598*-$F597/$G612*AI620)","v":0},{"$f":"IF(AJ613=1,AI598*-$F597/$G612*SUM(AJ620:AV620),AI598*-$F597/$G612*AJ620)","v":0},{"$f":"SUM(Y596:AJ596)","v":0},{"$f":"IF(AL613=1,AJ598*-$F597/$G612*SUM(AL620:AW620),AJ598*-$F597/$G612*AL620)","v":0},{"$f":"IF(AM613=1,AL598*-$F597/$G612*SUM(AM620:AZ620),AL598*-$F597/$G612*AM620)","v":0},{"$f":"IF(AN613=1,AM598*-$F597/$G612*SUM(AN620:BA620),AM598*-$F597/$G612*AN620)","v":0},{"$f":"IF(AO613=1,AN598*-$F597/$G612*SUM(AO620:BB620),AN598*-$F597/$G612*AO620)","v":0},{"$f":"IF(AP613=1,AO598*-$F597/$G612*SUM(AP620:BC620),AO598*-$F597/$G612*AP620)","v":0},{"$f":"IF(AQ613=1,AP598*-$F597/$G612*SUM(AQ620:BD620),AP598*-$F597/$G612*AQ620)","v":0},{"$f":"IF(AR613=1,AQ598*-$F597/$G612*SUM(AR620:BE620),AQ598*-$F597/$G612*AR620)","v":0},{"$f":"IF(AS613=1,AR598*-$F597/$G612*SUM(AS620:BF620),AR598*-$F597/$G612*AS620)","v":0},{"$f":"IF(AT613=1,AS598*-$F597/$G612*SUM(AT620:BG620),AS598*-$F597/$G612*AT620)","v":0},{"$f":"IF(AU613=1,AT598*-$F597/$G612*SUM(AU620:BH620),AT598*-$F597/$G612*AU620)","v":0},{"$f":"IF(AV613=1,AU598*-$F597/$G612*SUM(AV620:BI620),AU598*-$F597/$G612*AV620)","v":0},{"$f":"IF(AW613=1,AV598*-$F597/$G612*SUM(AW620:BJ620),AV598*-$F597/$G612*AW620)","v":0},{"$f":"SUM(AL596:AW596)","v":0},{"$f":"IF(AY613=1,AW598*-$F597/$G612*SUM(AY620:BJ620),AW598*-$F597/$G612*AY620)","v":0},{"$f":"IF(AZ613=1,AY598*-$F597/$G612*SUM(AZ620:BM620),AY598*-$F597/$G612*AZ620)","v":0},{"$f":"IF(BA613=1,AZ598*-$F597/$G612*SUM(BA620:BN620),AZ598*-$F597/$G612*BA620)","v":0},{"$f":"IF(BB613=1,BA598*-$F597/$G612*SUM(BB620:BO620),BA598*-$F597/$G612*BB620)","v":0},{"$f":"IF(BC613=1,BB598*-$F597/$G612*SUM(BC620:BP620),BB598*-$F597/$G612*BC620)","v":0},{"$f":"IF(BD613=1,BC598*-$F597/$G612*SUM(BD620:BQ620),BC598*-$F597/$G612*BD620)","v":0},{"$f":"IF(BE613=1,BD598*-$F597/$G612*SUM(BE620:BR620),BD598*-$F597/$G612*BE620)","v":0},{"$f":"IF(BF613=1,BE598*-$F597/$G612*SUM(BF620:BS620),BE598*-$F597/$G612*BF620)","v":0},{"$f":"IF(BG613=1,BF598*-$F597/$G612*SUM(BG620:BT620),BF598*-$F597/$G612*BG620)","v":0},{"$f":"IF(BH613=1,BG598*-$F597/$G612*SUM(BH620:BU620),BG598*-$F597/$G612*BH620)","v":0},{"$f":"IF(BI613=1,BH598*-$F597/$G612*SUM(BI620:BV620),BH598*-$F597/$G612*BI620)","v":0},{"$f":"IF(BJ613=1,BI598*-$F597/$G612*SUM(BJ620:BW620),BI598*-$F597/$G612*BJ620)","v":0},{"$f":"SUM(AY596:BJ596)","v":0},{"$f":"IF(BL613=1,BJ598*-$F597/$G612*SUM(BL620:BW620),BJ598*-$F597/$G612*BL620)","v":0},{"$f":"IF(BM613=1,BL598*-$F597/$G612*SUM(BM620:BZ620),BL598*-$F597/$G612*BM620)","v":0},{"$f":"IF(BN613=1,BM598*-$F597/$G612*SUM(BN620:CA620),BM598*-$F597/$G612*BN620)","v":0},{"$f":"IF(BO613=1,BN598*-$F597/$G612*SUM(BO620:CB620),BN598*-$F597/$G612*BO620)","v":0},{"$f":"IF(BP613=1,BO598*-$F597/$G612*SUM(BP620:CC620),BO598*-$F597/$G612*BP620)","v":0},{"$f":"IF(BQ613=1,BP598*-$F597/$G612*SUM(BQ620:CD620),BP598*-$F597/$G612*BQ620)","v":0},{"$f":"IF(BR613=1,BQ598*-$F597/$G612*SUM(BR620:CE620),BQ598*-$F597/$G612*BR620)","v":0},{"$f":"IF(BS613=1,BR598*-$F597/$G612*SUM(BS620:CF620),BR598*-$F597/$G612*BS620)","v":0},{"$f":"IF(BT613=1,BS598*-$F597/$G612*SUM(BT620:CG620),BS598*-$F597/$G612*BT620)","v":0},{"$f":"IF(BU613=1,BT598*-$F597/$G612*SUM(BU620:CH620),BT598*-$F597/$G612*BU620)","v":0},{"$f":"IF(BV613=1,BU598*-$F597/$G612*SUM(BV620:CI620),BU598*-$F597/$G612*BV620)","v":0},{"$f":"IF(BW613=1,BV598*-$F597/$G612*SUM(BW620:CJ620),BV598*-$F597/$G612*BW620)","v":0},{"$f":"SUM(BL596:BW596)","v":0},{"$f":"IF(BY613=1,BW598*-$F597/$G612*SUM(BY620:CJ620),BW598*-$F597/$G612*BY620)","v":0},{"$f":"IF(BZ613=1,BY598*-$F597/$G612*SUM(BZ620:CM620),BY598*-$F597/$G612*BZ620)","v":0},{"$f":"IF(CA613=1,BZ598*-$F597/$G612*SUM(CA620:CN620),BZ598*-$F597/$G612*CA620)","v":0},{"$f":"IF(CB613=1,CA598*-$F597/$G612*SUM(CB620:CO620),CA598*-$F597/$G612*CB620)","v":0},{"$f":"IF(CC613=1,CB598*-$F597/$G612*SUM(CC620:CP620),CB598*-$F597/$G612*CC620)","v":0},{"$f":"IF(CD613=1,CC598*-$F597/$G612*SUM(CD620:CQ620),CC598*-$F597/$G612*CD620)","v":0},{"$f":"IF(CE613=1,CD598*-$F597/$G612*SUM(CE620:CR620),CD598*-$F597/$G612*CE620)","v":0},{"$f":"IF(CF613=1,CE598*-$F597/$G612*SUM(CF620:CS620),CE598*-$F597/$G612*CF620)","v":0},{"$f":"IF(CG613=1,CF598*-$F597/$G612*SUM(CG620:CT620),CF598*-$F597/$G612*CG620)","v":0},{"$f":"IF(CH613=1,CG598*-$F597/$G612*SUM(CH620:CU620),CG598*-$F597/$G612*CH620)","v":0},{"$f":"IF(CI613=1,CH598*-$F597/$G612*SUM(CI620:CV620),CH598*-$F597/$G612*CI620)","v":0},{"$f":"IF(CJ613=1,CI598*-$F597/$G612*SUM(CJ620:CW620),CI598*-$F597/$G612*CJ620)","v":0},{"$f":"SUM(BY596:CJ596)","v":0},{"$f":"IF(CL613=1,CJ598*-$F597/$G612*SUM(CL620:CW620),CJ598*-$F597/$G612*CL620)","v":0},{"$f":"IF(CM613=1,CL598*-$F597/$G612*SUM(CM620:CZ620),CL598*-$F597/$G612*CM620)","v":0},{"$f":"IF(CN613=1,CM598*-$F597/$G612*SUM(CN620:DA620),CM598*-$F597/$G612*CN620)","v":0},{"$f":"IF(CO613=1,CN598*-$F597/$G612*SUM(CO620:DB620),CN598*-$F597/$G612*CO620)","v":0},{"$f":"IF(CP613=1,CO598*-$F597/$G612*SUM(CP620:DC620),CO598*-$F597/$G612*CP620)","v":0},{"$f":"IF(CQ613=1,CP598*-$F597/$G612*SUM(CQ620:DD620),CP598*-$F597/$G612*CQ620)","v":0},{"$f":"IF(CR613=1,CQ598*-$F597/$G612*SUM(CR620:DE620),CQ598*-$F597/$G612*CR620)","v":0},{"$f":"IF(CS613=1,CR598*-$F597/$G612*SUM(CS620:DF620),CR598*-$F597/$G612*CS620)","v":0},{"$f":"IF(CT613=1,CS598*-$F597/$G612*SUM(CT620:DG620),CS598*-$F597/$G612*CT620)","v":0},{"$f":"IF(CU613=1,CT598*-$F597/$G612*SUM(CU620:DH620),CT598*-$F597/$G612*CU620)","v":0},{"$f":"IF(CV613=1,CU598*-$F597/$G612*SUM(CV620:DI620),CU598*-$F597/$G612*CV620)","v":0},{"$f":"IF(CW613=1,CV598*-$F597/$G612*SUM(CW620:DJ620),CV598*-$F597/$G612*CW620)","v":0},{"$f":"SUM(CL596:CW596)","v":0},{"$f":"IF(CY613=1,CW598*-$F597/$G612*SUM(CY620:DJ620),CW598*-$F597/$G612*CY620)","v":0},{"$f":"IF(CZ613=1,CY598*-$F597/$G612*SUM(CZ620:DM620),CY598*-$F597/$G612*CZ620)","v":0},{"$f":"IF(DA613=1,CZ598*-$F597/$G612*SUM(DA620:DN620),CZ598*-$F597/$G612*DA620)","v":0},{"$f":"IF(DB613=1,DA598*-$F597/$G612*SUM(DB620:DO620),DA598*-$F597/$G612*DB620)","v":0},{"$f":"IF(DC613=1,DB598*-$F597/$G612*SUM(DC620:DP620),DB598*-$F597/$G612*DC620)","v":0},{"$f":"IF(DD613=1,DC598*-$F597/$G612*SUM(DD620:DQ620),DC598*-$F597/$G612*DD620)","v":0},{"$f":"IF(DE613=1,DD598*-$F597/$G612*SUM(DE620:DR620),DD598*-$F597/$G612*DE620)","v":0},{"$f":"IF(DF613=1,DE598*-$F597/$G612*SUM(DF620:DS620),DE598*-$F597/$G612*DF620)","v":0},{"$f":"IF(DG613=1,DF598*-$F597/$G612*SUM(DG620:DT620),DF598*-$F597/$G612*DG620)","v":0},{"$f":"IF(DH613=1,DG598*-$F597/$G612*SUM(DH620:DU620),DG598*-$F597/$G612*DH620)","v":0},{"$f":"IF(DI613=1,DH598*-$F597/$G612*SUM(DI620:DU620),DH598*-$F597/$G612*DI620)","v":0},{"$f":"IF(DJ613=1,DI598*-$F597/$G612*SUM(DJ620:DU620),DI598*-$F597/$G612*DJ620)","v":0},{"$f":"SUM(CY596:DJ596)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":596}]
[1,{"$f":"\"G\"&C594","v":"G21"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y596*Y619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL596*AL619","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL600:AW600)","v":0},{"$f":"+AY596*AY619","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY600:BJ600)","v":0},{"$f":"+BL596*BL619","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL600:BW600)","v":0},{"$f":"+BY596*BY619","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY600:CJ600)","v":0},{"$f":"+CL596*CL619","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL600:CW600)","v":0},{"$f":"+CY596*CY619","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY600:DJ600)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":600}]
[1,{"$f":"\"L\"&C594","v":"L21"},{"$f":"\"RG\"&F594","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X598*X619","v":0},{"$f":"+X605+Y603+Y604","v":0},{"$f":"+Y605+Z603+Z604","v":0},{"$f":"+Z605+AA603+AA604","v":0},{"$f":"+AA605+AB603+AB604","v":0},{"$f":"+AB605+AC603+AC604","v":0},{"$f":"+AC605+AD603+AD604","v":0},{"$f":"+AD605+AE603+AE604","v":0},{"$f":"+AE605+AF603+AF604","v":0},{"$f":"+AF605+AG603+AG604","v":0},{"$f":"+AG605+AH603+AH604","v":0},{"$f":"+AH605+AI603+AI604","v":0},{"$f":"+AI605+AJ603+AJ604","v":0},{"$f":"+AJ605","v":0},{"$f":"+AK605+AL603+AL604","v":0},{"$f":"+AL605+AM603+AM604","v":0},{"$f":"+AM605+AN603+AN604","v":0},{"$f":"+AN605+AO603+AO604","v":0},{"$f":"+AO605+AP603+AP604","v":0},{"$f":"+AP605+AQ603+AQ604","v":0},{"$f":"+AQ605+AR603+AR604","v":0},{"$f":"+AR605+AS603+AS604","v":0},{"$f":"+AS605+AT603+AT604","v":0},{"$f":"+AT605+AU603+AU604","v":0},{"$f":"+AU605+AV603+AV604","v":0},{"$f":"+AV605+AW603+AW604","v":0},{"$f":"+AW605","v":0},{"$f":"+AX605+AY603+AY604","v":0},{"$f":"+AY605+AZ603+AZ604","v":0},{"$f":"+AZ605+BA603+BA604","v":0},{"$f":"+BA605+BB603+BB604","v":0},{"$f":"+BB605+BC603+BC604","v":0},{"$f":"+BC605+BD603+BD604","v":0},{"$f":"+BD605+BE603+BE604","v":0},{"$f":"+BE605+BF603+BF604","v":0},{"$f":"+BF605+BG603+BG604","v":0},{"$f":"+BG605+BH603+BH604","v":0},{"$f":"+BH605+BI603+BI604","v":0},{"$f":"+BI605+BJ603+BJ604","v":0},{"$f":"+BJ605","v":0},{"$f":"+BK605+BL603+BL604","v":0},{"$f":"+BL605+BM603+BM604","v":0},{"$f":"+BM605+BN603+BN604","v":0},{"$f":"+BN605+BO603+BO604","v":0},{"$f":"+BO605+BP603+BP604","v":0},{"$f":"+BP605+BQ603+BQ604","v":0},{"$f":"+BQ605+BR603+BR604","v":0},{"$f":"+BR605+BS603+BS604","v":0},{"$f":"+BS605+BT603+BT604","v":0},{"$f":"+BT605+BU603+BU604","v":0},{"$f":"+BU605+BV603+BV604","v":0},{"$f":"+BV605+BW603+BW604","v":0},{"$f":"+BW605","v":0},{"$f":"+BX605+BY603+BY604","v":0},{"$f":"+BY605+BZ603+BZ604","v":0},{"$f":"+BZ605+CA603+CA604","v":0},{"$f":"+CA605+CB603+CB604","v":0},{"$f":"+CB605+CC603+CC604","v":0},{"$f":"+CC605+CD603+CD604","v":0},{"$f":"+CD605+CE603+CE604","v":0},{"$f":"+CE605+CF603+CF604","v":0},{"$f":"+CF605+CG603+CG604","v":0},{"$f":"+CG605+CH603+CH604","v":0},{"$f":"+CH605+CI603+CI604","v":0},{"$f":"+CI605+CJ603+CJ604","v":0},{"$f":"+CJ605","v":0},{"$f":"+CK605+CL603+CL604","v":0},{"$f":"+CL605+CM603+CM604","v":0},{"$f":"+CM605+CN603+CN604","v":0},{"$f":"+CN605+CO603+CO604","v":0},{"$f":"+CO605+CP603+CP604","v":0},{"$f":"+CP605+CQ603+CQ604","v":0},{"$f":"+CQ605+CR603+CR604","v":0},{"$f":"+CR605+CS603+CS604","v":0},{"$f":"+CS605+CT603+CT604","v":0},{"$f":"+CT605+CU603+CU604","v":0},{"$f":"+CU605+CV603+CV604","v":0},{"$f":"+CV605+CW603+CW604","v":0},{"$f":"+CW605","v":0},{"$f":"+CX605+CY603+CY604","v":0},{"$f":"+CY605+CZ603+CZ604","v":0},{"$f":"+CZ605+DA603+DA604","v":0},{"$f":"+DA605+DB603+DB604","v":0},{"$f":"+DB605+DC603+DC604","v":0},{"$f":"+DC605+DD603+DD604","v":0},{"$f":"+DD605+DE603+DE604","v":0},{"$f":"+DE605+DF603+DF604","v":0},{"$f":"+DF605+DG603+DG604","v":0},{"$f":"+DG605+DH603+DH604","v":0},{"$f":"+DH605+DI603+DI604","v":0},{"$f":"+DI605+DJ603+DJ604","v":0},{"$f":"+DJ605","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":605}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y621:CJ621),1)=0,I594-J596,MOD(SUM(Y621:CJ621),1)+I594-J596-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F599=0,0,IF($F599=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F599=0,0,IF($F599=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F599=0,0,IF($F599=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F599=0,0,IF($F599=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F599=0,0,IF($F599=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F599=0,0,IF($F599=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F599=0,0,IF($F599=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":613}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X615+Y620,0)","v":0},{"$f":"ROUNDUP(Y615+Z620,0)","v":0},{"$f":"ROUNDUP(Z615+AA620,0)","v":1},{"$f":"ROUNDUP(AA615+AB620,0)","v":1},{"$f":"ROUNDUP(AB615+AC620,0)","v":1},{"$f":"ROUNDUP(AC615+AD620,0)","v":2},{"$f":"ROUNDUP(AD615+AE620,0)","v":2},{"$f":"ROUNDUP(AE615+AF620,0)","v":2},{"$f":"ROUNDUP(AF615+AG620,0)","v":3},{"$f":"ROUNDUP(AG615+AH620,0)","v":3},{"$f":"ROUNDUP(AH615+AI620,0)","v":3},{"$f":"ROUNDUP(AI615+AJ620,0)","v":4},null,{"$f":"ROUNDUP(AJ615+AL620,0)","v":4},{"$f":"ROUNDUP(AL615+AM620,0)","v":4},{"$f":"ROUNDUP(AM615+AN620,0)","v":5},{"$f":"ROUNDUP(AN615+AO620,0)","v":5},{"$f":"ROUNDUP(AO615+AP620,0)","v":5},{"$f":"ROUNDUP(AP615+AQ620,0)","v":6},{"$f":"ROUNDUP(AQ615+AR620,0)","v":6},{"$f":"ROUNDUP(AR615+AS620,0)","v":6},{"$f":"ROUNDUP(AS615+AT620,0)","v":7},{"$f":"ROUNDUP(AT615+AU620,0)","v":7},{"$f":"ROUNDUP(AU615+AV620,0)","v":7},{"$f":"ROUNDUP(AV615+AW620,0)","v":8},null,{"$f":"ROUNDUP(AW615+AY620,0)","v":8},{"$f":"ROUNDUP(AY615+AZ620,0)","v":8},{"$f":"ROUNDUP(AZ615+BA620,0)","v":9},{"$f":"ROUNDUP(BA615+BB620,0)","v":9},{"$f":"ROUNDUP(BB615+BC620,0)","v":9},{"$f":"ROUNDUP(BC615+BD620,0)","v":10},{"$f":"ROUNDUP(BD615+BE620,0)","v":10},{"$f":"ROUNDUP(BE615+BF620,0)","v":10},{"$f":"ROUNDUP(BF615+BG620,0)","v":11},{"$f":"ROUNDUP(BG615+BH620,0)","v":11},{"$f":"ROUNDUP(BH615+BI620,0)","v":11},{"$f":"ROUNDUP(BI615+BJ620,0)","v":12},null,{"$f":"ROUNDUP(BJ615+BL620,0)","v":12},{"$f":"ROUNDUP(BL615+BM620,0)","v":12},{"$f":"ROUNDUP(BM615+BN620,0)","v":13},{"$f":"ROUNDUP(BN615+BO620,0)","v":13},{"$f":"ROUNDUP(BO615+BP620,0)","v":13},{"$f":"ROUNDUP(BP615+BQ620,0)","v":14},{"$f":"ROUNDUP(BQ615+BR620,0)","v":14},{"$f":"ROUNDUP(BR615+BS620,0)","v":14},{"$f":"ROUNDUP(BS615+BT620,0)","v":15},{"$f":"ROUNDUP(BT615+BU620,0)","v":15},{"$f":"ROUNDUP(BU615+BV620,0)","v":15},{"$f":"ROUNDUP(BV615+BW620,0)","v":16},null,{"$f":"ROUNDUP(BW615+BY620,0)","v":16},{"$f":"ROUNDUP(BY615+BZ620,0)","v":16},{"$f":"ROUNDUP(BZ615+CA620,0)","v":17},{"$f":"ROUNDUP(CA615+CB620,0)","v":17},{"$f":"ROUNDUP(CB615+CC620,0)","v":17},{"$f":"ROUNDUP(CC615+CD620,0)","v":18},{"$f":"ROUNDUP(CD615+CE620,0)","v":18},{"$f":"ROUNDUP(CE615+CF620,0)","v":18},{"$f":"ROUNDUP(CF615+CG620,0)","v":19},{"$f":"ROUNDUP(CG615+CH620,0)","v":19},{"$f":"ROUNDUP(CH615+CI620,0)","v":19},{"$f":"ROUNDUP(CI615+CJ620,0)","v":20},null,{"$f":"ROUNDUP(CJ615+CL620,0)","v":20},{"$f":"ROUNDUP(CL615+CM620,0)","v":20},{"$f":"ROUNDUP(CM615+CN620,0)","v":21},{"$f":"ROUNDUP(CN615+CO620,0)","v":21},{"$f":"ROUNDUP(CO615+CP620,0)","v":21},{"$f":"ROUNDUP(CP615+CQ620,0)","v":22},{"$f":"ROUNDUP(CQ615+CR620,0)","v":22},{"$f":"ROUNDUP(CR615+CS620,0)","v":22},{"$f":"ROUNDUP(CS615+CT620,0)","v":23},{"$f":"ROUNDUP(CT615+CU620,0)","v":23},{"$f":"ROUNDUP(CU615+CV620,0)","v":23},{"$f":"ROUNDUP(CV615+CW620,0)","v":24},null,{"$f":"ROUNDUP(CW615+CY620,0)","v":24},{"$f":"ROUNDUP(CY615+CZ620,0)","v":24},{"$f":"ROUNDUP(CZ615+DA620,0)","v":25},{"$f":"ROUNDUP(DA615+DB620,0)","v":25},{"$f":"ROUNDUP(DB615+DC620,0)","v":25},{"$f":"ROUNDUP(DC615+DD620,0)","v":26},{"$f":"ROUNDUP(DD615+DE620,0)","v":26},{"$f":"ROUNDUP(DE615+DF620,0)","v":26},{"$f":"ROUNDUP(DF615+DG620,0)","v":27},{"$f":"ROUNDUP(DG615+DH620,0)","v":27},{"$f":"ROUNDUP(DH615+DI620,0)","v":27},{"$f":"ROUNDUP(DI615+DJ620,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":615}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT614,Y$5+25-(12/$G612),4)&\":\"&ADDRESS($DT614,Y$5+24,4)))/(12/$G612)*Y616","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT614,AL$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,AL$3+24,4)))/(12/$G612)*AL616","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT614,AN$5+25-(12/$G612),4)&\":\"&ADDRESS($DT614,AN$5+24,4)))/(12/$G612)*AN616","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT614,AY$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,AY$3+24,4)))/(12/$G612)*AY616","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT614,AZ$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,AZ$3+24,4)))/(12/$G612)*AZ616","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT614,BA$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,BA$3+24,4)))/(12/$G612)*BA616","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT614,BL$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,BL$3+24,4)))/(12/$G612)*BL616","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT614,BM$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,BM$3+24,4)))/(12/$G612)*BM616","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT614,BN$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,BN$3+24,4)))/(12/$G612)*BN616","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT614,BY$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,BY$3+24,4)))/(12/$G612)*BY616","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT614,BZ$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,BZ$3+24,4)))/(12/$G612)*BZ616","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT614,CA$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,CA$3+24,4)))/(12/$G612)*CA616","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT614,CL$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,CL$3+24,4)))/(12/$G612)*CL616","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT614,CM$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,CM$3+24,4)))/(12/$G612)*CM616","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT614,CN$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,CN$3+24,4)))/(12/$G612)*CN616","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT614,CY$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,CY$3+24,4)))/(12/$G612)*CY616","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT614,CZ$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,CZ$3+24,4)))/(12/$G612)*CZ616","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT614,DA$3+25-(12/$G612),4)&\":\"&ADDRESS($DT614,DA$3+24,4)))/(12/$G612)*DA616","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":620}]
[{"$f":"A623","v":1},{"$f":"\"B\"&C623","v":"B22"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y642=1,X627*-Y640/$G641*SUM(Y649:AJ649),X627*-Y640/$G641*Y649)","v":0},{"$f":"IF(Z642=1,Y627*-Z640/$G641*SUM(Z649:AL649),Y627*-Z640/$G641*Z649)","v":0},{"$f":"IF(AA642=1,Z627*-AA640/$G641*SUM(AA649:AM649),Z627*-AA640/$G641*AA649)","v":0},{"$f":"IF(AB642=1,AA627*-AB640/$G641*SUM(AB649:AN649),AA627*-AB640/$G641*AB649)","v":0},{"$f":"IF(AC642=1,AB627*-AC640/$G641*SUM(AC649:AO649),AB627*-AC640/$G641*AC649)","v":0},{"$f":"IF(AD642=1,AC627*-AD640/$G641*SUM(AD649:AP649),AC627*-AD640/$G641*AD649)","v":0},{"$f":"IF(AE642=1,AD627*-AE640/$G641*SUM(AE649:AQ649),AD627*-AE640/$G641*AE649)","v":0},{"$f":"IF(AF642=1,AE627*-AF640/$G641*SUM(AF649:AR649),AE627*-AF640/$G641*AF649)","v":0},{"$f":"IF(AG642=1,AF627*-AG640/$G641*SUM(AG649:AS649),AF627*-AG640/$G641*AG649)","v":0},{"$f":"IF(AH642=1,AG627*-AH640/$G641*SUM(AH649:AT649),AG627*-AH640/$G641*AH649)","v":0},{"$f":"IF(AI642=1,AH627*-AI640/$G641*SUM(AI649:AU649),AH627*-AI640/$G641*AI649)","v":0},{"$f":"IF(AJ642=1,AI627*-AJ640/$G641*SUM(AJ649:AV649),AI627*-AJ640/$G641*AJ649)","v":0},{"$f":"SUM(Y624:AJ624)","v":0},{"$f":"IF(AL642=1,AJ627*-AL640/$G641*SUM(AL649:AW649),AJ627*-AL640/$G641*AL649)","v":0},{"$f":"IF(AM642=1,AL627*-AM640/$G641*SUM(AM649:AZ649),AL627*-AM640/$G641*AM649)","v":0},{"$f":"IF(AN642=1,AM627*-AN640/$G641*SUM(AN649:BA649),AM627*-AN640/$G641*AN649)","v":0},{"$f":"IF(AO642=1,AN627*-AO640/$G641*SUM(AO649:BB649),AN627*-AO640/$G641*AO649)","v":0},{"$f":"IF(AP642=1,AO627*-AP640/$G641*SUM(AP649:BC649),AO627*-AP640/$G641*AP649)","v":0},{"$f":"IF(AQ642=1,AP627*-AQ640/$G641*SUM(AQ649:BD649),AP627*-AQ640/$G641*AQ649)","v":0},{"$f":"IF(AR642=1,AQ627*-AR640/$G641*SUM(AR649:BE649),AQ627*-AR640/$G641*AR649)","v":0},{"$f":"IF(AS642=1,AR627*-AS640/$G641*SUM(AS649:BF649),AR627*-AS640/$G641*AS649)","v":0},{"$f":"IF(AT642=1,AS627*-AT640/$G641*SUM(AT649:BG649),AS627*-AT640/$G641*AT649)","v":0},{"$f":"IF(AU642=1,AT627*-AU640/$G641*SUM(AU649:BH649),AT627*-AU640/$G641*AU649)","v":0},{"$f":"IF(AV642=1,AU627*-AV640/$G641*SUM(AV649:BI649),AU627*-AV640/$G641*AV649)","v":0},{"$f":"IF(AW642=1,AV627*-AW640/$G641*SUM(AW649:BJ649),AV627*-AW640/$G641*AW649)","v":0},{"$f":"SUM(AL624:AW624)","v":0},{"$f":"IF(AY642=1,AW627*-AY640/$G641*SUM(AY649:BJ649),AW627*-AY640/$G641*AY649)","v":0},{"$f":"IF(AZ642=1,AY627*-AZ640/$G641*SUM(AZ649:BM649),AY627*-AZ640/$G641*AZ649)","v":0},{"$f":"IF(BA642=1,AZ627*-BA640/$G641*SUM(BA649:BN649),AZ627*-BA640/$G641*BA649)","v":0},{"$f":"IF(BB642=1,BA627*-BB640/$G641*SUM(BB649:BO649),BA627*-BB640/$G641*BB649)","v":0},{"$f":"IF(BC642=1,BB627*-BC640/$G641*SUM(BC649:BP649),BB627*-BC640/$G641*BC649)","v":0},{"$f":"IF(BD642=1,BC627*-BD640/$G641*SUM(BD649:BQ649),BC627*-BD640/$G641*BD649)","v":0},{"$f":"IF(BE642=1,BD627*-BE640/$G641*SUM(BE649:BR649),BD627*-BE640/$G641*BE649)","v":0},{"$f":"IF(BF642=1,BE627*-BF640/$G641*SUM(BF649:BS649),BE627*-BF640/$G641*BF649)","v":0},{"$f":"IF(BG642=1,BF627*-BG640/$G641*SUM(BG649:BT649),BF627*-BG640/$G641*BG649)","v":0},{"$f":"IF(BH642=1,BG627*-BH640/$G641*SUM(BH649:BU649),BG627*-BH640/$G641*BH649)","v":0},{"$f":"IF(BI642=1,BH627*-BI640/$G641*SUM(BI649:BV649),BH627*-BI640/$G641*BI649)","v":0},{"$f":"IF(BJ642=1,BI627*-BJ640/$G641*SUM(BJ649:BW649),BI627*-BJ640/$G641*BJ649)","v":0},{"$f":"SUM(AY624:BJ624)","v":0},{"$f":"IF(BL642=1,BJ627*-BL640/$G641*SUM(BL649:BW649),BJ627*-BL640/$G641*BL649)","v":0},{"$f":"IF(BM642=1,BL627*-BM640/$G641*SUM(BM649:BZ649),BL627*-BM640/$G641*BM649)","v":0},{"$f":"IF(BN642=1,BM627*-BN640/$G641*SUM(BN649:CA649),BM627*-BN640/$G641*BN649)","v":0},{"$f":"IF(BO642=1,BN627*-BO640/$G641*SUM(BO649:CB649),BN627*-BO640/$G641*BO649)","v":0},{"$f":"IF(BP642=1,BO627*-BP640/$G641*SUM(BP649:CC649),BO627*-BP640/$G641*BP649)","v":0},{"$f":"IF(BQ642=1,BP627*-BQ640/$G641*SUM(BQ649:CD649),BP627*-BQ640/$G641*BQ649)","v":0},{"$f":"IF(BR642=1,BQ627*-BR640/$G641*SUM(BR649:CE649),BQ627*-BR640/$G641*BR649)","v":0},{"$f":"IF(BS642=1,BR627*-BS640/$G641*SUM(BS649:CF649),BR627*-BS640/$G641*BS649)","v":0},{"$f":"IF(BT642=1,BS627*-BT640/$G641*SUM(BT649:CG649),BS627*-BT640/$G641*BT649)","v":0},{"$f":"IF(BU642=1,BT627*-BU640/$G641*SUM(BU649:CH649),BT627*-BU640/$G641*BU649)","v":0},{"$f":"IF(BV642=1,BU627*-BV640/$G641*SUM(BV649:CI649),BU627*-BV640/$G641*BV649)","v":0},{"$f":"IF(BW642=1,BV627*-BW640/$G641*SUM(BW649:CJ649),BV627*-BW640/$G641*BW649)","v":0},{"$f":"SUM(BL624:BW624)","v":0},{"$f":"IF(BY642=1,BW627*-BY640/$G641*SUM(BY649:CJ649),BW627*-BY640/$G641*BY649)","v":0},{"$f":"IF(BZ642=1,BY627*-BZ640/$G641*SUM(BZ649:CM649),BY627*-BZ640/$G641*BZ649)","v":0},{"$f":"IF(CA642=1,BZ627*-CA640/$G641*SUM(CA649:CN649),BZ627*-CA640/$G641*CA649)","v":0},{"$f":"IF(CB642=1,CA627*-CB640/$G641*SUM(CB649:CO649),CA627*-CB640/$G641*CB649)","v":0},{"$f":"IF(CC642=1,CB627*-CC640/$G641*SUM(CC649:CP649),CB627*-CC640/$G641*CC649)","v":0},{"$f":"IF(CD642=1,CC627*-CD640/$G641*SUM(CD649:CQ649),CC627*-CD640/$G641*CD649)","v":0},{"$f":"IF(CE642=1,CD627*-CE640/$G641*SUM(CE649:CR649),CD627*-CE640/$G641*CE649)","v":0},{"$f":"IF(CF642=1,CE627*-CF640/$G641*SUM(CF649:CS649),CE627*-CF640/$G641*CF649)","v":0},{"$f":"IF(CG642=1,CF627*-CG640/$G641*SUM(CG649:CT649),CF627*-CG640/$G641*CG649)","v":0},{"$f":"IF(CH642=1,CG627*-CH640/$G641*SUM(CH649:CU649),CG627*-CH640/$G641*CH649)","v":0},{"$f":"IF(CI642=1,CH627*-CI640/$G641*SUM(CI649:CV649),CH627*-CI640/$G641*CI649)","v":0},{"$f":"IF(CJ642=1,CI627*-CJ640/$G641*SUM(CJ649:CW649),CI627*-CJ640/$G641*CJ649)","v":0},{"$f":"SUM(BY624:CJ624)","v":0},{"$f":"IF(CL642=1,CJ627*-CL640/$G641*SUM(CL649:CW649),CJ627*-CL640/$G641*CL649)","v":0},{"$f":"IF(CM642=1,CL627*-CM640/$G641*SUM(CM649:CZ649),CL627*-CM640/$G641*CM649)","v":0},{"$f":"IF(CN642=1,CM627*-CN640/$G641*SUM(CN649:DA649),CM627*-CN640/$G641*CN649)","v":0},{"$f":"IF(CO642=1,CN627*-CO640/$G641*SUM(CO649:DB649),CN627*-CO640/$G641*CO649)","v":0},{"$f":"IF(CP642=1,CO627*-CP640/$G641*SUM(CP649:DC649),CO627*-CP640/$G641*CP649)","v":0},{"$f":"IF(CQ642=1,CP627*-CQ640/$G641*SUM(CQ649:DD649),CP627*-CQ640/$G641*CQ649)","v":0},{"$f":"IF(CR642=1,CQ627*-CR640/$G641*SUM(CR649:DE649),CQ627*-CR640/$G641*CR649)","v":0},{"$f":"IF(CS642=1,CR627*-CS640/$G641*SUM(CS649:DF649),CR627*-CS640/$G641*CS649)","v":0},{"$f":"IF(CT642=1,CS627*-CT640/$G641*SUM(CT649:DG649),CS627*-CT640/$G641*CT649)","v":0},{"$f":"IF(CU642=1,CT627*-CU640/$G641*SUM(CU649:DH649),CT627*-CU640/$G641*CU649)","v":0},{"$f":"IF(CV642=1,CU627*-CV640/$G641*SUM(CV649:DI649),CU627*-CV640/$G641*CV649)","v":0},{"$f":"IF(CW642=1,CV627*-CW640/$G641*SUM(CW649:DJ649),CV627*-CW640/$G641*CW649)","v":0},{"$f":"SUM(CL624:CW624)","v":0},{"$f":"IF(CY642=1,CW627*-CY640/$G641*SUM(CY649:DJ649),CW627*-CY640/$G641*CY649)","v":0},{"$f":"IF(CZ642=1,CY627*-CZ640/$G641*SUM(CZ649:DM649),CY627*-CZ640/$G641*CZ649)","v":0},{"$f":"IF(DA642=1,CZ627*-DA640/$G641*SUM(DA649:DN649),CZ627*-DA640/$G641*DA649)","v":0},{"$f":"IF(DB642=1,DA627*-DB640/$G641*SUM(DB649:DO649),DA627*-DB640/$G641*DB649)","v":0},{"$f":"IF(DC642=1,DB627*-DC640/$G641*SUM(DC649:DP649),DB627*-DC640/$G641*DC649)","v":0},{"$f":"IF(DD642=1,DC627*-DD640/$G641*SUM(DD649:DQ649),DC627*-DD640/$G641*DD649)","v":0},{"$f":"IF(DE642=1,DD627*-DE640/$G641*SUM(DE649:DR649),DD627*-DE640/$G641*DE649)","v":0},{"$f":"IF(DF642=1,DE627*-DF640/$G641*SUM(DF649:DS649),DE627*-DF640/$G641*DF649)","v":0},{"$f":"IF(DG642=1,DF627*-DG640/$G641*SUM(DG649:DT649),DF627*-DG640/$G641*DG649)","v":0},{"$f":"IF(DH642=1,DG627*-DH640/$G641*SUM(DH649:DU649),DG627*-DH640/$G641*DH649)","v":0},{"$f":"IF(DI642=1,DH627*-DI640/$G641*SUM(DI649:DU649),DH627*-DI640/$G641*DI649)","v":0},{"$f":"IF(DJ642=1,DI627*-DJ640/$G641*SUM(DJ649:DU649),DI627*-DJ640/$G641*DJ649)","v":0},{"$f":"SUM(CY624:DJ624)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":624}]
[1,{"$f":"\"H\"&C623","v":"H22"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y642=1,$G628-Y635,IF(Y641=1,0,-Y635))","v":0},{"$f":"IF(Z642=1,$G628-Z635,IF(Z641=1,0,-Z635))","v":0},{"$f":"IF(AA642=1,$G628-AA635,IF(AA641=1,0,-AA635))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL642=1,$G628-AL635,IF(AL641=1,0,-AL635))","v":0},{"$f":"IF(AM642=1,$G628-AM635,IF(AM641=1,0,-AM635))","v":0},{"$f":"IF(AN642=1,$G628-AN635,IF(AN641=1,0,-AN635))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL630:AW630)","v":0},{"$f":"IF(AY642=1,$G628-AY635,IF(AY641=1,0,-AY635))","v":0},{"$f":"IF(AZ642=1,$G628-AZ635,IF(AZ641=1,0,-AZ635))","v":0},{"$f":"IF(BA642=1,$G628-BA635,IF(BA641=1,0,-BA635))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY630:BJ630)","v":0},{"$f":"IF(BL642=1,$G628-BL635,IF(BL641=1,0,-BL635))","v":0},{"$f":"IF(BM642=1,$G628-BM635,IF(BM641=1,0,-BM635))","v":0},{"$f":"IF(BN642=1,$G628-BN635,IF(BN641=1,0,-BN635))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL630:BW630)","v":0},{"$f":"IF(BY642=1,$G628-BY635,IF(BY641=1,0,-BY635))","v":0},{"$f":"IF(BZ642=1,$G628-BZ635,IF(BZ641=1,0,-BZ635))","v":0},{"$f":"IF(CA642=1,$G628-CA635,IF(CA641=1,0,-CA635))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY630:CJ630)","v":0},{"$f":"IF(CL642=1,$G628-CL635,IF(CL641=1,0,-CL635))","v":0},{"$f":"IF(CM642=1,$G628-CM635,IF(CM641=1,0,-CM635))","v":0},{"$f":"IF(CN642=1,$G628-CN635,IF(CN641=1,0,-CN635))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL630:CW630)","v":0},{"$f":"IF(CY642=1,$G628-CY635,IF(CY641=1,0,-CY635))","v":0},{"$f":"IF(CZ642=1,$G628-CZ635,IF(CZ641=1,0,-CZ635))","v":0},{"$f":"IF(DA642=1,$G628-DA635,IF(DA641=1,0,-DA635))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY630:DJ630)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":630}]
[1,{"$f":"\"K\"&C623","v":"K22"},{"$f":"\"A\"&F623","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y626*Y648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL626*AL648","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL633:AW633)","v":0},{"$f":"+AY626*AY648","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY633:BJ633)","v":0},{"$f":"+BL626*BL648","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL633:BW633)","v":0},{"$f":"+BY626*BY648","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY633:CJ633)","v":0},{"$f":"+CL626*CL648","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL633:CW633)","v":0},{"$f":"+CY626*CY648","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY633:DJ633)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":633}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F625","v":0},{"$f":"IF(Z623=\"\",Y640,Z623)","v":0},{"$f":"IF(AA623=\"\",Z640,AA623)","v":0},{"$f":"IF(AB623=\"\",AA640,AB623)","v":0},{"$f":"IF(AC623=\"\",AB640,AC623)","v":0},{"$f":"IF(AD623=\"\",AC640,AD623)","v":0},{"$f":"IF(AE623=\"\",AD640,AE623)","v":0},{"$f":"IF(AF623=\"\",AE640,AF623)","v":0},{"$f":"IF(AG623=\"\",AF640,AG623)","v":0},{"$f":"IF(AH623=\"\",AG640,AH623)","v":0},{"$f":"IF(AI623=\"\",AH640,AI623)","v":0},{"$f":"IF(AJ623=\"\",AI640,AJ623)","v":0},null,{"$f":"IF(AL623=\"\",AJ640,AL623)","v":0},{"$f":"IF(AM623=\"\",AL640,AM623)","v":0},{"$f":"IF(AN623=\"\",AM640,AN623)","v":0},{"$f":"IF(AO623=\"\",AN640,AO623)","v":0},{"$f":"IF(AP623=\"\",AO640,AP623)","v":0},{"$f":"IF(AQ623=\"\",AP640,AQ623)","v":0},{"$f":"IF(AR623=\"\",AQ640,AR623)","v":0},{"$f":"IF(AS623=\"\",AR640,AS623)","v":0},{"$f":"IF(AT623=\"\",AS640,AT623)","v":0},{"$f":"IF(AU623=\"\",AT640,AU623)","v":0},{"$f":"IF(AV623=\"\",AU640,AV623)","v":0},{"$f":"IF(AW623=\"\",AV640,AW623)","v":0},null,{"$f":"IF(AY623=\"\",AW640,AY623)","v":0},{"$f":"IF(AZ623=\"\",AY640,AZ623)","v":0},{"$f":"IF(BA623=\"\",AZ640,BA623)","v":0},{"$f":"IF(BB623=\"\",BA640,BB623)","v":0},{"$f":"IF(BC623=\"\",BB640,BC623)","v":0},{"$f":"IF(BD623=\"\",BC640,BD623)","v":0},{"$f":"IF(BE623=\"\",BD640,BE623)","v":0},{"$f":"IF(BF623=\"\",BE640,BF623)","v":0},{"$f":"IF(BG623=\"\",BF640,BG623)","v":0},{"$f":"IF(BH623=\"\",BG640,BH623)","v":0},{"$f":"IF(BI623=\"\",BH640,BI623)","v":0},{"$f":"IF(BJ623=\"\",BI640,BJ623)","v":0},null,{"$f":"IF(BL623=\"\",BJ640,BL623)","v":0},{"$f":"IF(BM623=\"\",BL640,BM623)","v":0},{"$f":"IF(BN623=\"\",BM640,BN623)","v":0},{"$f":"IF(BO623=\"\",BN640,BO623)","v":0},{"$f":"IF(BP623=\"\",BO640,BP623)","v":0},{"$f":"IF(BQ623=\"\",BP640,BQ623)","v":0},{"$f":"IF(BR623=\"\",BQ640,BR623)","v":0},{"$f":"IF(BS623=\"\",BR640,BS623)","v":0},{"$f":"IF(BT623=\"\",BS640,BT623)","v":0},{"$f":"IF(BU623=\"\",BT640,BU623)","v":0},{"$f":"IF(BV623=\"\",BU640,BV623)","v":0},{"$f":"IF(BW623=\"\",BV640,BW623)","v":0},null,{"$f":"IF(BY623=\"\",BW640,BY623)","v":0},{"$f":"IF(BZ623=\"\",BY640,BZ623)","v":0},{"$f":"IF(CA623=\"\",BZ640,CA623)","v":0},{"$f":"IF(CB623=\"\",CA640,CB623)","v":0},{"$f":"IF(CC623=\"\",CB640,CC623)","v":0},{"$f":"IF(CD623=\"\",CC640,CD623)","v":0},{"$f":"IF(CE623=\"\",CD640,CE623)","v":0},{"$f":"IF(CF623=\"\",CE640,CF623)","v":0},{"$f":"IF(CG623=\"\",CF640,CG623)","v":0},{"$f":"IF(CH623=\"\",CG640,CH623)","v":0},{"$f":"IF(CI623=\"\",CH640,CI623)","v":0},{"$f":"IF(CJ623=\"\",CI640,CJ623)","v":0},null,{"$f":"IF(CL623=\"\",CJ640,CL623)","v":0},{"$f":"IF(CM623=\"\",CL640,CM623)","v":0},{"$f":"IF(CN623=\"\",CM640,CN623)","v":0},{"$f":"IF(CO623=\"\",CN640,CO623)","v":0},{"$f":"IF(CP623=\"\",CO640,CP623)","v":0},{"$f":"IF(CQ623=\"\",CP640,CQ623)","v":0},{"$f":"IF(CR623=\"\",CQ640,CR623)","v":0},{"$f":"IF(CS623=\"\",CR640,CS623)","v":0},{"$f":"IF(CT623=\"\",CS640,CT623)","v":0},{"$f":"IF(CU623=\"\",CT640,CU623)","v":0},{"$f":"IF(CV623=\"\",CU640,CV623)","v":0},{"$f":"IF(CW623=\"\",CV640,CW623)","v":0},null,{"$f":"IF(CY623=\"\",CW640,CY623)","v":0},{"$f":"IF(CZ623=\"\",CY640,CZ623)","v":0},{"$f":"IF(DA623=\"\",CZ640,DA623)","v":0},{"$f":"IF(DB623=\"\",DA640,DB623)","v":0},{"$f":"IF(DC623=\"\",DB640,DC623)","v":0},{"$f":"IF(DD623=\"\",DC640,DD623)","v":0},{"$f":"IF(DE623=\"\",DD640,DE623)","v":0},{"$f":"IF(DF623=\"\",DE640,DF623)","v":0},{"$f":"IF(DG623=\"\",DF640,DG623)","v":0},{"$f":"IF(DH623=\"\",DG640,DH623)","v":0},{"$f":"IF(DI623=\"\",DH640,DI623)","v":0},{"$f":"IF(DJ623=\"\",DI640,DJ623)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":640}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X644+Y649,0)","v":0},{"$f":"ROUNDUP(Y644+Z649,0)","v":0},{"$f":"ROUNDUP(Z644+AA649,0)","v":1},{"$f":"ROUNDUP(AA644+AB649,0)","v":1},{"$f":"ROUNDUP(AB644+AC649,0)","v":1},{"$f":"ROUNDUP(AC644+AD649,0)","v":2},{"$f":"ROUNDUP(AD644+AE649,0)","v":2},{"$f":"ROUNDUP(AE644+AF649,0)","v":2},{"$f":"ROUNDUP(AF644+AG649,0)","v":3},{"$f":"ROUNDUP(AG644+AH649,0)","v":3},{"$f":"ROUNDUP(AH644+AI649,0)","v":3},{"$f":"ROUNDUP(AI644+AJ649,0)","v":4},null,{"$f":"ROUNDUP(AJ644+AL649,0)","v":4},{"$f":"ROUNDUP(AL644+AM649,0)","v":4},{"$f":"ROUNDUP(AM644+AN649,0)","v":5},{"$f":"ROUNDUP(AN644+AO649,0)","v":5},{"$f":"ROUNDUP(AO644+AP649,0)","v":5},{"$f":"ROUNDUP(AP644+AQ649,0)","v":6},{"$f":"ROUNDUP(AQ644+AR649,0)","v":6},{"$f":"ROUNDUP(AR644+AS649,0)","v":6},{"$f":"ROUNDUP(AS644+AT649,0)","v":7},{"$f":"ROUNDUP(AT644+AU649,0)","v":7},{"$f":"ROUNDUP(AU644+AV649,0)","v":7},{"$f":"ROUNDUP(AV644+AW649,0)","v":8},null,{"$f":"ROUNDUP(AW644+AY649,0)","v":8},{"$f":"ROUNDUP(AY644+AZ649,0)","v":8},{"$f":"ROUNDUP(AZ644+BA649,0)","v":9},{"$f":"ROUNDUP(BA644+BB649,0)","v":9},{"$f":"ROUNDUP(BB644+BC649,0)","v":9},{"$f":"ROUNDUP(BC644+BD649,0)","v":10},{"$f":"ROUNDUP(BD644+BE649,0)","v":10},{"$f":"ROUNDUP(BE644+BF649,0)","v":10},{"$f":"ROUNDUP(BF644+BG649,0)","v":11},{"$f":"ROUNDUP(BG644+BH649,0)","v":11},{"$f":"ROUNDUP(BH644+BI649,0)","v":11},{"$f":"ROUNDUP(BI644+BJ649,0)","v":12},null,{"$f":"ROUNDUP(BJ644+BL649,0)","v":12},{"$f":"ROUNDUP(BL644+BM649,0)","v":12},{"$f":"ROUNDUP(BM644+BN649,0)","v":13},{"$f":"ROUNDUP(BN644+BO649,0)","v":13},{"$f":"ROUNDUP(BO644+BP649,0)","v":13},{"$f":"ROUNDUP(BP644+BQ649,0)","v":14},{"$f":"ROUNDUP(BQ644+BR649,0)","v":14},{"$f":"ROUNDUP(BR644+BS649,0)","v":14},{"$f":"ROUNDUP(BS644+BT649,0)","v":15},{"$f":"ROUNDUP(BT644+BU649,0)","v":15},{"$f":"ROUNDUP(BU644+BV649,0)","v":15},{"$f":"ROUNDUP(BV644+BW649,0)","v":16},null,{"$f":"ROUNDUP(BW644+BY649,0)","v":16},{"$f":"ROUNDUP(BY644+BZ649,0)","v":16},{"$f":"ROUNDUP(BZ644+CA649,0)","v":17},{"$f":"ROUNDUP(CA644+CB649,0)","v":17},{"$f":"ROUNDUP(CB644+CC649,0)","v":17},{"$f":"ROUNDUP(CC644+CD649,0)","v":18},{"$f":"ROUNDUP(CD644+CE649,0)","v":18},{"$f":"ROUNDUP(CE644+CF649,0)","v":18},{"$f":"ROUNDUP(CF644+CG649,0)","v":19},{"$f":"ROUNDUP(CG644+CH649,0)","v":19},{"$f":"ROUNDUP(CH644+CI649,0)","v":19},{"$f":"ROUNDUP(CI644+CJ649,0)","v":20},null,{"$f":"ROUNDUP(CJ644+CL649,0)","v":20},{"$f":"ROUNDUP(CL644+CM649,0)","v":20},{"$f":"ROUNDUP(CM644+CN649,0)","v":21},{"$f":"ROUNDUP(CN644+CO649,0)","v":21},{"$f":"ROUNDUP(CO644+CP649,0)","v":21},{"$f":"ROUNDUP(CP644+CQ649,0)","v":22},{"$f":"ROUNDUP(CQ644+CR649,0)","v":22},{"$f":"ROUNDUP(CR644+CS649,0)","v":22},{"$f":"ROUNDUP(CS644+CT649,0)","v":23},{"$f":"ROUNDUP(CT644+CU649,0)","v":23},{"$f":"ROUNDUP(CU644+CV649,0)","v":23},{"$f":"ROUNDUP(CV644+CW649,0)","v":24},null,{"$f":"ROUNDUP(CW644+CY649,0)","v":24},{"$f":"ROUNDUP(CY644+CZ649,0)","v":24},{"$f":"ROUNDUP(CZ644+DA649,0)","v":25},{"$f":"ROUNDUP(DA644+DB649,0)","v":25},{"$f":"ROUNDUP(DB644+DC649,0)","v":25},{"$f":"ROUNDUP(DC644+DD649,0)","v":26},{"$f":"ROUNDUP(DD644+DE649,0)","v":26},{"$f":"ROUNDUP(DE644+DF649,0)","v":26},{"$f":"ROUNDUP(DF644+DG649,0)","v":27},{"$f":"ROUNDUP(DG644+DH649,0)","v":27},{"$f":"ROUNDUP(DH644+DI649,0)","v":27},{"$f":"ROUNDUP(DI644+DJ649,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":644}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT643,Y$5+25-(12/$G641),4)&\":\"&ADDRESS($DT643,Y$5+24,4)))/(12/$G641)*Y645","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT643,AL$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,AL$3+24,4)))/(12/$G641)*AL645","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT643,AN$5+25-(12/$G641),4)&\":\"&ADDRESS($DT643,AN$5+24,4)))/(12/$G641)*AN645","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT643,AY$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,AY$3+24,4)))/(12/$G641)*AY645","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT643,AZ$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,AZ$3+24,4)))/(12/$G641)*AZ645","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT643,BA$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,BA$3+24,4)))/(12/$G641)*BA645","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT643,BL$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,BL$3+24,4)))/(12/$G641)*BL645","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT643,BM$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,BM$3+24,4)))/(12/$G641)*BM645","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT643,BN$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,BN$3+24,4)))/(12/$G641)*BN645","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT643,BY$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,BY$3+24,4)))/(12/$G641)*BY645","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT643,BZ$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,BZ$3+24,4)))/(12/$G641)*BZ645","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT643,CA$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,CA$3+24,4)))/(12/$G641)*CA645","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT643,CL$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,CL$3+24,4)))/(12/$G641)*CL645","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT643,CM$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,CM$3+24,4)))/(12/$G641)*CM645","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT643,CN$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,CN$3+24,4)))/(12/$G641)*CN645","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT643,CY$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,CY$3+24,4)))/(12/$G641)*CY645","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT643,CZ$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,CZ$3+24,4)))/(12/$G641)*CZ645","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT643,DA$3+25-(12/$G641),4)&\":\"&ADDRESS($DT643,DA$3+24,4)))/(12/$G641)*DA645","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":649}]
[1,{"$f":"\"D\"&C652","v":"D23"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y670=1,$J652,IF(Y671=1,-X656,IF(Y680<>0,IF($J655=\"Serielån\",$J652/$F671*-Y675*Y678,(Y680-Y653)*Y675),0)))","v":0},{"$f":"IF(Z670=1,$J652,IF(Z671=1,-Y656,IF(Z680<>0,IF($J655=\"Serielån\",$J652/$F671*-Z675*Z678,(Z680-Z653)*Z675),0)))","v":0},{"$f":"IF(AA670=1,$J652,IF(AA671=1,-Z656,IF(AA680<>0,IF($J655=\"Serielån\",$J652/$F671*-AA675*AA678,(AA680-AA653)*AA675),0)))","v":0},{"$f":"IF(AB670=1,$J652,IF(AB671=1,-AA656,IF(AB680<>0,IF($J655=\"Serielån\",$J652/$F671*-AB675*AB678,(AB680-AB653)*AB675),0)))","v":0},{"$f":"IF(AC670=1,$J652,IF(AC671=1,-AB656,IF(AC680<>0,IF($J655=\"Serielån\",$J652/$F671*-AC675*AC678,(AC680-AC653)*AC675),0)))","v":0},{"$f":"IF(AD670=1,$J652,IF(AD671=1,-AC656,IF(AD680<>0,IF($J655=\"Serielån\",$J652/$F671*-AD675*AD678,(AD680-AD653)*AD675),0)))","v":0},{"$f":"IF(AE670=1,$J652,IF(AE671=1,-AD656,IF(AE680<>0,IF($J655=\"Serielån\",$J652/$F671*-AE675*AE678,(AE680-AE653)*AE675),0)))","v":0},{"$f":"IF(AF670=1,$J652,IF(AF671=1,-AE656,IF(AF680<>0,IF($J655=\"Serielån\",$J652/$F671*-AF675*AF678,(AF680-AF653)*AF675),0)))","v":0},{"$f":"IF(AG670=1,$J652,IF(AG671=1,-AF656,IF(AG680<>0,IF($J655=\"Serielån\",$J652/$F671*-AG675*AG678,(AG680-AG653)*AG675),0)))","v":0},{"$f":"IF(AH670=1,$J652,IF(AH671=1,-AG656,IF(AH680<>0,IF($J655=\"Serielån\",$J652/$F671*-AH675*AH678,(AH680-AH653)*AH675),0)))","v":0},{"$f":"IF(AI670=1,$J652,IF(AI671=1,-AH656,IF(AI680<>0,IF($J655=\"Serielån\",$J652/$F671*-AI675*AI678,(AI680-AI653)*AI675),0)))","v":0},{"$f":"IF(AJ670=1,$J652,IF(AJ671=1,-AI656,IF(AJ680<>0,IF($J655=\"Serielån\",$J652/$F671*-AJ675*AJ678,(AJ680-AJ653)*AJ675),0)))","v":0},{"$f":"SUM(Y655:AJ655)","v":0},{"$f":"IF(AL670=1,$J652,IF(AL671=1,-AJ656,IF(AL680<>0,IF($J655=\"Serielån\",$J652/$F671*-AL675*AL678,(AL680-AL653)*AL675),0)))","v":0},{"$f":"IF(AM670=1,$J652,IF(AM671=1,-AL656,IF(AM680<>0,IF($J655=\"Serielån\",$J652/$F671*-AM675*AM678,(AM680-AM653)*AM675),0)))","v":0},{"$f":"IF(AN670=1,$J652,IF(AN671=1,-AM656,IF(AN680<>0,IF($J655=\"Serielån\",$J652/$F671*-AN675*AN678,(AN680-AN653)*AN675),0)))","v":0},{"$f":"IF(AO670=1,$J652,IF(AO671=1,-AN656,IF(AO680<>0,IF($J655=\"Serielån\",$J652/$F671*-AO675*AO678,(AO680-AO653)*AO675),0)))","v":0},{"$f":"IF(AP670=1,$J652,IF(AP671=1,-AO656,IF(AP680<>0,IF($J655=\"Serielån\",$J652/$F671*-AP675*AP678,(AP680-AP653)*AP675),0)))","v":0},{"$f":"IF(AQ670=1,$J652,IF(AQ671=1,-AP656,IF(AQ680<>0,IF($J655=\"Serielån\",$J652/$F671*-AQ675*AQ678,(AQ680-AQ653)*AQ675),0)))","v":0},{"$f":"IF(AR670=1,$J652,IF(AR671=1,-AQ656,IF(AR680<>0,IF($J655=\"Serielån\",$J652/$F671*-AR675*AR678,(AR680-AR653)*AR675),0)))","v":0},{"$f":"IF(AS670=1,$J652,IF(AS671=1,-AR656,IF(AS680<>0,IF($J655=\"Serielån\",$J652/$F671*-AS675*AS678,(AS680-AS653)*AS675),0)))","v":0},{"$f":"IF(AT670=1,$J652,IF(AT671=1,-AS656,IF(AT680<>0,IF($J655=\"Serielån\",$J652/$F671*-AT675*AT678,(AT680-AT653)*AT675),0)))","v":0},{"$f":"IF(AU670=1,$J652,IF(AU671=1,-AT656,IF(AU680<>0,IF($J655=\"Serielån\",$J652/$F671*-AU675*AU678,(AU680-AU653)*AU675),0)))","v":0},{"$f":"IF(AV670=1,$J652,IF(AV671=1,-AU656,IF(AV680<>0,IF($J655=\"Serielån\",$J652/$F671*-AV675*AV678,(AV680-AV653)*AV675),0)))","v":0},{"$f":"IF(AW670=1,$J652,IF(AW671=1,-AV656,IF(AW680<>0,IF($J655=\"Serielån\",$J652/$F671*-AW675*AW678,(AW680-AW653)*AW675),0)))","v":0},{"$f":"SUM(AL655:AW655)","v":0},{"$f":"IF(AY670=1,$J652,IF(AY671=1,-AW656,IF(AY680<>0,IF($J655=\"Serielån\",$J652/$F671*-AY675*AY678,(AY680-AY653)*AY675),0)))","v":0},{"$f":"IF(AZ670=1,$J652,IF(AZ671=1,-AY656,IF(AZ680<>0,IF($J655=\"Serielån\",$J652/$F671*-AZ675*AZ678,(AZ680-AZ653)*AZ675),0)))","v":0},{"$f":"IF(BA670=1,$J652,IF(BA671=1,-AZ656,IF(BA680<>0,IF($J655=\"Serielån\",$J652/$F671*-BA675*BA678,(BA680-BA653)*BA675),0)))","v":0},{"$f":"IF(BB670=1,$J652,IF(BB671=1,-BA656,IF(BB680<>0,IF($J655=\"Serielån\",$J652/$F671*-BB675*BB678,(BB680-BB653)*BB675),0)))","v":0},{"$f":"IF(BC670=1,$J652,IF(BC671=1,-BB656,IF(BC680<>0,IF($J655=\"Serielån\",$J652/$F671*-BC675*BC678,(BC680-BC653)*BC675),0)))","v":0},{"$f":"IF(BD670=1,$J652,IF(BD671=1,-BC656,IF(BD680<>0,IF($J655=\"Serielån\",$J652/$F671*-BD675*BD678,(BD680-BD653)*BD675),0)))","v":0},{"$f":"IF(BE670=1,$J652,IF(BE671=1,-BD656,IF(BE680<>0,IF($J655=\"Serielån\",$J652/$F671*-BE675*BE678,(BE680-BE653)*BE675),0)))","v":0},{"$f":"IF(BF670=1,$J652,IF(BF671=1,-BE656,IF(BF680<>0,IF($J655=\"Serielån\",$J652/$F671*-BF675*BF678,(BF680-BF653)*BF675),0)))","v":0},{"$f":"IF(BG670=1,$J652,IF(BG671=1,-BF656,IF(BG680<>0,IF($J655=\"Serielån\",$J652/$F671*-BG675*BG678,(BG680-BG653)*BG675),0)))","v":0},{"$f":"IF(BH670=1,$J652,IF(BH671=1,-BG656,IF(BH680<>0,IF($J655=\"Serielån\",$J652/$F671*-BH675*BH678,(BH680-BH653)*BH675),0)))","v":0},{"$f":"IF(BI670=1,$J652,IF(BI671=1,-BH656,IF(BI680<>0,IF($J655=\"Serielån\",$J652/$F671*-BI675*BI678,(BI680-BI653)*BI675),0)))","v":0},{"$f":"IF(BJ670=1,$J652,IF(BJ671=1,-BI656,IF(BJ680<>0,IF($J655=\"Serielån\",$J652/$F671*-BJ675*BJ678,(BJ680-BJ653)*BJ675),0)))","v":0},{"$f":"SUM(AY655:BJ655)","v":0},{"$f":"IF(BL670=1,$J652,IF(BL671=1,-BJ656,IF(BL680<>0,IF($J655=\"Serielån\",$J652/$F671*-BL675*BL678,(BL680-BL653)*BL675),0)))","v":0},{"$f":"IF(BM670=1,$J652,IF(BM671=1,-BL656,IF(BM680<>0,IF($J655=\"Serielån\",$J652/$F671*-BM675*BM678,(BM680-BM653)*BM675),0)))","v":0},{"$f":"IF(BN670=1,$J652,IF(BN671=1,-BM656,IF(BN680<>0,IF($J655=\"Serielån\",$J652/$F671*-BN675*BN678,(BN680-BN653)*BN675),0)))","v":0},{"$f":"IF(BO670=1,$J652,IF(BO671=1,-BN656,IF(BO680<>0,IF($J655=\"Serielån\",$J652/$F671*-BO675*BO678,(BO680-BO653)*BO675),0)))","v":0},{"$f":"IF(BP670=1,$J652,IF(BP671=1,-BO656,IF(BP680<>0,IF($J655=\"Serielån\",$J652/$F671*-BP675*BP678,(BP680-BP653)*BP675),0)))","v":0},{"$f":"IF(BQ670=1,$J652,IF(BQ671=1,-BP656,IF(BQ680<>0,IF($J655=\"Serielån\",$J652/$F671*-BQ675*BQ678,(BQ680-BQ653)*BQ675),0)))","v":0},{"$f":"IF(BR670=1,$J652,IF(BR671=1,-BQ656,IF(BR680<>0,IF($J655=\"Serielån\",$J652/$F671*-BR675*BR678,(BR680-BR653)*BR675),0)))","v":0},{"$f":"IF(BS670=1,$J652,IF(BS671=1,-BR656,IF(BS680<>0,IF($J655=\"Serielån\",$J652/$F671*-BS675*BS678,(BS680-BS653)*BS675),0)))","v":0},{"$f":"IF(BT670=1,$J652,IF(BT671=1,-BS656,IF(BT680<>0,IF($J655=\"Serielån\",$J652/$F671*-BT675*BT678,(BT680-BT653)*BT675),0)))","v":0},{"$f":"IF(BU670=1,$J652,IF(BU671=1,-BT656,IF(BU680<>0,IF($J655=\"Serielån\",$J652/$F671*-BU675*BU678,(BU680-BU653)*BU675),0)))","v":0},{"$f":"IF(BV670=1,$J652,IF(BV671=1,-BU656,IF(BV680<>0,IF($J655=\"Serielån\",$J652/$F671*-BV675*BV678,(BV680-BV653)*BV675),0)))","v":0},{"$f":"IF(BW670=1,$J652,IF(BW671=1,-BV656,IF(BW680<>0,IF($J655=\"Serielån\",$J652/$F671*-BW675*BW678,(BW680-BW653)*BW675),0)))","v":0},{"$f":"SUM(BL655:BW655)","v":0},{"$f":"IF(BY670=1,$J652,IF(BY671=1,-BW656,IF(BY680<>0,IF($J655=\"Serielån\",$J652/$F671*-BY675*BY678,(BY680-BY653)*BY675),0)))","v":0},{"$f":"IF(BZ670=1,$J652,IF(BZ671=1,-BY656,IF(BZ680<>0,IF($J655=\"Serielån\",$J652/$F671*-BZ675*BZ678,(BZ680-BZ653)*BZ675),0)))","v":0},{"$f":"IF(CA670=1,$J652,IF(CA671=1,-BZ656,IF(CA680<>0,IF($J655=\"Serielån\",$J652/$F671*-CA675*CA678,(CA680-CA653)*CA675),0)))","v":0},{"$f":"IF(CB670=1,$J652,IF(CB671=1,-CA656,IF(CB680<>0,IF($J655=\"Serielån\",$J652/$F671*-CB675*CB678,(CB680-CB653)*CB675),0)))","v":0},{"$f":"IF(CC670=1,$J652,IF(CC671=1,-CB656,IF(CC680<>0,IF($J655=\"Serielån\",$J652/$F671*-CC675*CC678,(CC680-CC653)*CC675),0)))","v":0},{"$f":"IF(CD670=1,$J652,IF(CD671=1,-CC656,IF(CD680<>0,IF($J655=\"Serielån\",$J652/$F671*-CD675*CD678,(CD680-CD653)*CD675),0)))","v":0},{"$f":"IF(CE670=1,$J652,IF(CE671=1,-CD656,IF(CE680<>0,IF($J655=\"Serielån\",$J652/$F671*-CE675*CE678,(CE680-CE653)*CE675),0)))","v":0},{"$f":"IF(CF670=1,$J652,IF(CF671=1,-CE656,IF(CF680<>0,IF($J655=\"Serielån\",$J652/$F671*-CF675*CF678,(CF680-CF653)*CF675),0)))","v":0},{"$f":"IF(CG670=1,$J652,IF(CG671=1,-CF656,IF(CG680<>0,IF($J655=\"Serielån\",$J652/$F671*-CG675*CG678,(CG680-CG653)*CG675),0)))","v":0},{"$f":"IF(CH670=1,$J652,IF(CH671=1,-CG656,IF(CH680<>0,IF($J655=\"Serielån\",$J652/$F671*-CH675*CH678,(CH680-CH653)*CH675),0)))","v":0},{"$f":"IF(CI670=1,$J652,IF(CI671=1,-CH656,IF(CI680<>0,IF($J655=\"Serielån\",$J652/$F671*-CI675*CI678,(CI680-CI653)*CI675),0)))","v":0},{"$f":"IF(CJ670=1,$J652,IF(CJ671=1,-CI656,IF(CJ680<>0,IF($J655=\"Serielån\",$J652/$F671*-CJ675*CJ678,(CJ680-CJ653)*CJ675),0)))","v":0},{"$f":"SUM(BY655:CJ655)","v":0},{"$f":"IF(CL670=1,$J652,IF(CL671=1,-CJ656,IF(CL680<>0,IF($J655=\"Serielån\",$J652/$F671*-CL675*CL678,(CL680-CL653)*CL675),0)))","v":0},{"$f":"IF(CM670=1,$J652,IF(CM671=1,-CL656,IF(CM680<>0,IF($J655=\"Serielån\",$J652/$F671*-CM675*CM678,(CM680-CM653)*CM675),0)))","v":0},{"$f":"IF(CN670=1,$J652,IF(CN671=1,-CM656,IF(CN680<>0,IF($J655=\"Serielån\",$J652/$F671*-CN675*CN678,(CN680-CN653)*CN675),0)))","v":0},{"$f":"IF(CO670=1,$J652,IF(CO671=1,-CN656,IF(CO680<>0,IF($J655=\"Serielån\",$J652/$F671*-CO675*CO678,(CO680-CO653)*CO675),0)))","v":0},{"$f":"IF(CP670=1,$J652,IF(CP671=1,-CO656,IF(CP680<>0,IF($J655=\"Serielån\",$J652/$F671*-CP675*CP678,(CP680-CP653)*CP675),0)))","v":0},{"$f":"IF(CQ670=1,$J652,IF(CQ671=1,-CP656,IF(CQ680<>0,IF($J655=\"Serielån\",$J652/$F671*-CQ675*CQ678,(CQ680-CQ653)*CQ675),0)))","v":0},{"$f":"IF(CR670=1,$J652,IF(CR671=1,-CQ656,IF(CR680<>0,IF($J655=\"Serielån\",$J652/$F671*-CR675*CR678,(CR680-CR653)*CR675),0)))","v":0},{"$f":"IF(CS670=1,$J652,IF(CS671=1,-CR656,IF(CS680<>0,IF($J655=\"Serielån\",$J652/$F671*-CS675*CS678,(CS680-CS653)*CS675),0)))","v":0},{"$f":"IF(CT670=1,$J652,IF(CT671=1,-CS656,IF(CT680<>0,IF($J655=\"Serielån\",$J652/$F671*-CT675*CT678,(CT680-CT653)*CT675),0)))","v":0},{"$f":"IF(CU670=1,$J652,IF(CU671=1,-CT656,IF(CU680<>0,IF($J655=\"Serielån\",$J652/$F671*-CU675*CU678,(CU680-CU653)*CU675),0)))","v":0},{"$f":"IF(CV670=1,$J652,IF(CV671=1,-CU656,IF(CV680<>0,IF($J655=\"Serielån\",$J652/$F671*-CV675*CV678,(CV680-CV653)*CV675),0)))","v":0},{"$f":"IF(CW670=1,$J652,IF(CW671=1,-CV656,IF(CW680<>0,IF($J655=\"Serielån\",$J652/$F671*-CW675*CW678,(CW680-CW653)*CW675),0)))","v":0},{"$f":"SUM(CL655:CW655)","v":0},{"$f":"IF(CY670=1,$J652,IF(CY671=1,-CW656,IF(CY680<>0,IF($J655=\"Serielån\",$J652/$F671*-CY675*CY678,(CY680-CY653)*CY675),0)))","v":0},{"$f":"IF(CZ670=1,$J652,IF(CZ671=1,-CY656,IF(CZ680<>0,IF($J655=\"Serielån\",$J652/$F671*-CZ675*CZ678,(CZ680-CZ653)*CZ675),0)))","v":0},{"$f":"IF(DA670=1,$J652,IF(DA671=1,-CZ656,IF(DA680<>0,IF($J655=\"Serielån\",$J652/$F671*-DA675*DA678,(DA680-DA653)*DA675),0)))","v":0},{"$f":"IF(DB670=1,$J652,IF(DB671=1,-DA656,IF(DB680<>0,IF($J655=\"Serielån\",$J652/$F671*-DB675*DB678,(DB680-DB653)*DB675),0)))","v":0},{"$f":"IF(DC670=1,$J652,IF(DC671=1,-DB656,IF(DC680<>0,IF($J655=\"Serielån\",$J652/$F671*-DC675*DC678,(DC680-DC653)*DC675),0)))","v":0},{"$f":"IF(DD670=1,$J652,IF(DD671=1,-DC656,IF(DD680<>0,IF($J655=\"Serielån\",$J652/$F671*-DD675*DD678,(DD680-DD653)*DD675),0)))","v":0},{"$f":"IF(DE670=1,$J652,IF(DE671=1,-DD656,IF(DE680<>0,IF($J655=\"Serielån\",$J652/$F671*-DE675*DE678,(DE680-DE653)*DE675),0)))","v":0},{"$f":"IF(DF670=1,$J652,IF(DF671=1,-DE656,IF(DF680<>0,IF($J655=\"Serielån\",$J652/$F671*-DF675*DF678,(DF680-DF653)*DF675),0)))","v":0},{"$f":"IF(DG670=1,$J652,IF(DG671=1,-DF656,IF(DG680<>0,IF($J655=\"Serielån\",$J652/$F671*-DG675*DG678,(DG680-DG653)*DG675),0)))","v":0},{"$f":"IF(DH670=1,$J652,IF(DH671=1,-DG656,IF(DH680<>0,IF($J655=\"Serielån\",$J652/$F671*-DH675*DH678,(DH680-DH653)*DH675),0)))","v":0},{"$f":"IF(DI670=1,$J652,IF(DI671=1,-DH656,IF(DI680<>0,IF($J655=\"Serielån\",$J652/$F671*-DI675*DI678,(DI680-DI653)*DI675),0)))","v":0},{"$f":"IF(DJ670=1,$J652,IF(DJ671=1,-DI656,IF(DJ680<>0,IF($J655=\"Serielån\",$J652/$F671*-DJ675*DJ678,(DJ680-DJ653)*DJ675),0)))","v":0},{"$f":"SUM(CY655:DJ655)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":655}]
[1,{"$f":"\"F\"&C652","v":"F23"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y653*Y677","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y657:AJ657)","v":0},{"$f":"+AL653*AL677","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL657:AW657)","v":0},{"$f":"+AY653*AY677","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY657:BJ657)","v":0},{"$f":"+BL653*BL677","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL657:BW657)","v":0},{"$f":"+BY653*BY677","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY657:CJ657)","v":0},{"$f":"+CL653*CL677","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL657:CW657)","v":0},{"$f":"+CY653*CY677","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY657:DJ657)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":657}]
[1,{"$f":"\"M\"&C652","v":"M23"},{"$f":"\"A\"&F652","v":"ARealkreditlån"},null,{"$f":"+A664","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y670=1,$F658,IF(Y671=1,-X665,IF(Y$38=1,-X665,IF(Y$6=12,IF(Y672=1,-$F658/($I652/$G670)*SUM(N672:Y672)/12,0),0))))","v":0},{"$f":"IF(Z670=1,$F658,IF(Z671=1,-Y665,IF(Z$38=1,-Y665,IF(Z$6=12,IF(Z672=1,-$F658/($I652/$G670)*SUM(O672:Z672)/12,0),0))))","v":0},{"$f":"IF(AA670=1,$F658,IF(AA671=1,-Z665,IF(AA$38=1,-Z665,IF(AA$6=12,IF(AA672=1,-$F658/($I652/$G670)*SUM(P672:AA672)/12,0),0))))","v":0},{"$f":"IF(AB670=1,$F658,IF(AB671=1,-AA665,IF(AB$38=1,-AA665,IF(AB$6=12,IF(AB672=1,-$F658/($I652/$G670)*SUM(Q672:AB672)/12,0),0))))","v":0},{"$f":"IF(AC670=1,$F658,IF(AC671=1,-AB665,IF(AC$38=1,-AB665,IF(AC$6=12,IF(AC672=1,-$F658/($I652/$G670)*SUM(R672:AC672)/12,0),0))))","v":0},{"$f":"IF(AD670=1,$F658,IF(AD671=1,-AC665,IF(AD$38=1,-AC665,IF(AD$6=12,IF(AD672=1,-$F658/($I652/$G670)*SUM(S672:AD672)/12,0),0))))","v":0},{"$f":"IF(AE670=1,$F658,IF(AE671=1,-AD665,IF(AE$38=1,-AD665,IF(AE$6=12,IF(AE672=1,-$F658/($I652/$G670)*SUM(T672:AE672)/12,0),0))))","v":0},{"$f":"IF(AF670=1,$F658,IF(AF671=1,-AE665,IF(AF$38=1,-AE665,IF(AF$6=12,IF(AF672=1,-$F658/($I652/$G670)*SUM(U672:AF672)/12,0),0))))","v":0},{"$f":"IF(AG670=1,$F658,IF(AG671=1,-AF665,IF(AG$38=1,-AF665,IF(AG$6=12,IF(AG672=1,-$F658/($I652/$G670)*SUM(V672:AG672)/12,0),0))))","v":0},{"$f":"IF(AH670=1,$F658,IF(AH671=1,-AG665,IF(AH$38=1,-AG665,IF(AH$6=12,IF(AH672=1,-$F658/($I652/$G670)*SUM(W672:AH672)/12,0),0))))","v":0},{"$f":"IF(AI670=1,$F658,IF(AI671=1,-AH665,IF(AI$38=1,-AH665,IF(AI$6=12,IF(AI672=1,-$F658/($I652/$G670)*SUM(X672:AI672)/12,0),0))))","v":0},{"$f":"IF(AJ670=1,$F658,IF(AJ671=1,-AI665,IF(AJ$38=1,-AI665,IF(AJ$6=12,IF(AJ672=1,-$F658/($I652/$G670)*SUM(Y672:AJ672)/12,0),0))))","v":0},{"$f":"SUM(Y664:AJ664)","v":0},{"$f":"IF(AL670=1,$F658,IF(AL671=1,-AK665,IF(AL$38=1,-AK665,IF(AL$6=12,IF(AL672=1,-$F658/($I652/$G670)*SUM(AA672:AL672)/12,0),0))))","v":0},{"$f":"IF(AM670=1,$F658,IF(AM671=1,-AL665,IF(AM$38=1,-AL665,IF(AM$6=12,IF(AM672=1,-$F658/($I652/$G670)*SUM(AB672:AM672)/12,0),0))))","v":0},{"$f":"IF(AN670=1,$F658,IF(AN671=1,-AM665,IF(AN$38=1,-AM665,IF(AN$6=12,IF(AN672=1,-$F658/($I652/$G670)*SUM(AC672:AN672)/12,0),0))))","v":0},{"$f":"IF(AO670=1,$F658,IF(AO671=1,-AN665,IF(AO$38=1,-AN665,IF(AO$6=12,IF(AO672=1,-$F658/($I652/$G670)*SUM(AD672:AO672)/12,0),0))))","v":0},{"$f":"IF(AP670=1,$F658,IF(AP671=1,-AO665,IF(AP$38=1,-AO665,IF(AP$6=12,IF(AP672=1,-$F658/($I652/$G670)*SUM(AE672:AP672)/12,0),0))))","v":0},{"$f":"IF(AQ670=1,$F658,IF(AQ671=1,-AP665,IF(AQ$38=1,-AP665,IF(AQ$6=12,IF(AQ672=1,-$F658/($I652/$G670)*SUM(AF672:AQ672)/12,0),0))))","v":0},{"$f":"IF(AR670=1,$F658,IF(AR671=1,-AQ665,IF(AR$38=1,-AQ665,IF(AR$6=12,IF(AR672=1,-$F658/($I652/$G670)*SUM(AG672:AR672)/12,0),0))))","v":0},{"$f":"IF(AS670=1,$F658,IF(AS671=1,-AR665,IF(AS$38=1,-AR665,IF(AS$6=12,IF(AS672=1,-$F658/($I652/$G670)*SUM(AH672:AS672)/12,0),0))))","v":0},{"$f":"IF(AT670=1,$F658,IF(AT671=1,-AS665,IF(AT$38=1,-AS665,IF(AT$6=12,IF(AT672=1,-$F658/($I652/$G670)*SUM(AI672:AT672)/12,0),0))))","v":0},{"$f":"IF(AU670=1,$F658,IF(AU671=1,-AT665,IF(AU$38=1,-AT665,IF(AU$6=12,IF(AU672=1,-$F658/($I652/$G670)*SUM(AJ672:AU672)/12,0),0))))","v":0},{"$f":"IF(AV670=1,$F658,IF(AV671=1,-AU665,IF(AV$38=1,-AU665,IF(AV$6=12,IF(AV672=1,-$F658/($I652/$G670)*SUM(AK672:AV672)/12,0),0))))","v":0},{"$f":"IF(AW670=1,$F658,IF(AW671=1,-AV665,IF(AW$38=1,-AV665,IF(AW$6=12,IF(AW672=1,-$F658/($I652/$G670)*SUM(AL672:AW672)/12,0),0))))","v":0},{"$f":"SUM(AL664:AW664)","v":0},{"$f":"IF(AY670=1,$F658,IF(AY671=1,-AX665,IF(AY$38=1,-AX665,IF(AY$6=12,IF(AY672=1,-$F658/($I652/$G670)*SUM(AN672:AY672)/12,0),0))))","v":0},{"$f":"IF(AZ670=1,$F658,IF(AZ671=1,-AY665,IF(AZ$38=1,-AY665,IF(AZ$6=12,IF(AZ672=1,-$F658/($I652/$G670)*SUM(AO672:AZ672)/12,0),0))))","v":0},{"$f":"IF(BA670=1,$F658,IF(BA671=1,-AZ665,IF(BA$38=1,-AZ665,IF(BA$6=12,IF(BA672=1,-$F658/($I652/$G670)*SUM(AP672:BA672)/12,0),0))))","v":0},{"$f":"IF(BB670=1,$F658,IF(BB671=1,-BA665,IF(BB$38=1,-BA665,IF(BB$6=12,IF(BB672=1,-$F658/($I652/$G670)*SUM(AQ672:BB672)/12,0),0))))","v":0},{"$f":"IF(BC670=1,$F658,IF(BC671=1,-BB665,IF(BC$38=1,-BB665,IF(BC$6=12,IF(BC672=1,-$F658/($I652/$G670)*SUM(AR672:BC672)/12,0),0))))","v":0},{"$f":"IF(BD670=1,$F658,IF(BD671=1,-BC665,IF(BD$38=1,-BC665,IF(BD$6=12,IF(BD672=1,-$F658/($I652/$G670)*SUM(AS672:BD672)/12,0),0))))","v":0},{"$f":"IF(BE670=1,$F658,IF(BE671=1,-BD665,IF(BE$38=1,-BD665,IF(BE$6=12,IF(BE672=1,-$F658/($I652/$G670)*SUM(AT672:BE672)/12,0),0))))","v":0},{"$f":"IF(BF670=1,$F658,IF(BF671=1,-BE665,IF(BF$38=1,-BE665,IF(BF$6=12,IF(BF672=1,-$F658/($I652/$G670)*SUM(AU672:BF672)/12,0),0))))","v":0},{"$f":"IF(BG670=1,$F658,IF(BG671=1,-BF665,IF(BG$38=1,-BF665,IF(BG$6=12,IF(BG672=1,-$F658/($I652/$G670)*SUM(AV672:BG672)/12,0),0))))","v":0},{"$f":"IF(BH670=1,$F658,IF(BH671=1,-BG665,IF(BH$38=1,-BG665,IF(BH$6=12,IF(BH672=1,-$F658/($I652/$G670)*SUM(AW672:BH672)/12,0),0))))","v":0},{"$f":"IF(BI670=1,$F658,IF(BI671=1,-BH665,IF(BI$38=1,-BH665,IF(BI$6=12,IF(BI672=1,-$F658/($I652/$G670)*SUM(AX672:BI672)/12,0),0))))","v":0},{"$f":"IF(BJ670=1,$F658,IF(BJ671=1,-BI665,IF(BJ$38=1,-BI665,IF(BJ$6=12,IF(BJ672=1,-$F658/($I652/$G670)*SUM(AY672:BJ672)/12,0),0))))","v":0},{"$f":"SUM(AY664:BJ664)","v":0},{"$f":"IF(BL670=1,$F658,IF(BL671=1,-BK665,IF(BL$38=1,-BK665,IF(BL$6=12,IF(BL672=1,-$F658/($I652/$G670)*SUM(BA672:BL672)/12,0),0))))","v":0},{"$f":"IF(BM670=1,$F658,IF(BM671=1,-BL665,IF(BM$38=1,-BL665,IF(BM$6=12,IF(BM672=1,-$F658/($I652/$G670)*SUM(BB672:BM672)/12,0),0))))","v":0},{"$f":"IF(BN670=1,$F658,IF(BN671=1,-BM665,IF(BN$38=1,-BM665,IF(BN$6=12,IF(BN672=1,-$F658/($I652/$G670)*SUM(BC672:BN672)/12,0),0))))","v":0},{"$f":"IF(BO670=1,$F658,IF(BO671=1,-BN665,IF(BO$38=1,-BN665,IF(BO$6=12,IF(BO672=1,-$F658/($I652/$G670)*SUM(BD672:BO672)/12,0),0))))","v":0},{"$f":"IF(BP670=1,$F658,IF(BP671=1,-BO665,IF(BP$38=1,-BO665,IF(BP$6=12,IF(BP672=1,-$F658/($I652/$G670)*SUM(BE672:BP672)/12,0),0))))","v":0},{"$f":"IF(BQ670=1,$F658,IF(BQ671=1,-BP665,IF(BQ$38=1,-BP665,IF(BQ$6=12,IF(BQ672=1,-$F658/($I652/$G670)*SUM(BF672:BQ672)/12,0),0))))","v":0},{"$f":"IF(BR670=1,$F658,IF(BR671=1,-BQ665,IF(BR$38=1,-BQ665,IF(BR$6=12,IF(BR672=1,-$F658/($I652/$G670)*SUM(BG672:BR672)/12,0),0))))","v":0},{"$f":"IF(BS670=1,$F658,IF(BS671=1,-BR665,IF(BS$38=1,-BR665,IF(BS$6=12,IF(BS672=1,-$F658/($I652/$G670)*SUM(BH672:BS672)/12,0),0))))","v":0},{"$f":"IF(BT670=1,$F658,IF(BT671=1,-BS665,IF(BT$38=1,-BS665,IF(BT$6=12,IF(BT672=1,-$F658/($I652/$G670)*SUM(BI672:BT672)/12,0),0))))","v":0},{"$f":"IF(BU670=1,$F658,IF(BU671=1,-BT665,IF(BU$38=1,-BT665,IF(BU$6=12,IF(BU672=1,-$F658/($I652/$G670)*SUM(BJ672:BU672)/12,0),0))))","v":0},{"$f":"IF(BV670=1,$F658,IF(BV671=1,-BU665,IF(BV$38=1,-BU665,IF(BV$6=12,IF(BV672=1,-$F658/($I652/$G670)*SUM(BK672:BV672)/12,0),0))))","v":0},{"$f":"IF(BW670=1,$F658,IF(BW671=1,-BV665,IF(BW$38=1,-BV665,IF(BW$6=12,IF(BW672=1,-$F658/($I652/$G670)*SUM(BL672:BW672)/12,0),0))))","v":0},{"$f":"SUM(BL664:BW664)","v":0},{"$f":"IF(BY670=1,$F658,IF(BY671=1,-BX665,IF(BY$38=1,-BX665,IF(BY$6=12,IF(BY672=1,-$F658/($I652/$G670)*SUM(BN672:BY672)/12,0),0))))","v":0},{"$f":"IF(BZ670=1,$F658,IF(BZ671=1,-BY665,IF(BZ$38=1,-BY665,IF(BZ$6=12,IF(BZ672=1,-$F658/($I652/$G670)*SUM(BO672:BZ672)/12,0),0))))","v":0},{"$f":"IF(CA670=1,$F658,IF(CA671=1,-BZ665,IF(CA$38=1,-BZ665,IF(CA$6=12,IF(CA672=1,-$F658/($I652/$G670)*SUM(BP672:CA672)/12,0),0))))","v":0},{"$f":"IF(CB670=1,$F658,IF(CB671=1,-CA665,IF(CB$38=1,-CA665,IF(CB$6=12,IF(CB672=1,-$F658/($I652/$G670)*SUM(BQ672:CB672)/12,0),0))))","v":0},{"$f":"IF(CC670=1,$F658,IF(CC671=1,-CB665,IF(CC$38=1,-CB665,IF(CC$6=12,IF(CC672=1,-$F658/($I652/$G670)*SUM(BR672:CC672)/12,0),0))))","v":0},{"$f":"IF(CD670=1,$F658,IF(CD671=1,-CC665,IF(CD$38=1,-CC665,IF(CD$6=12,IF(CD672=1,-$F658/($I652/$G670)*SUM(BS672:CD672)/12,0),0))))","v":0},{"$f":"IF(CE670=1,$F658,IF(CE671=1,-CD665,IF(CE$38=1,-CD665,IF(CE$6=12,IF(CE672=1,-$F658/($I652/$G670)*SUM(BT672:CE672)/12,0),0))))","v":0},{"$f":"IF(CF670=1,$F658,IF(CF671=1,-CE665,IF(CF$38=1,-CE665,IF(CF$6=12,IF(CF672=1,-$F658/($I652/$G670)*SUM(BU672:CF672)/12,0),0))))","v":0},{"$f":"IF(CG670=1,$F658,IF(CG671=1,-CF665,IF(CG$38=1,-CF665,IF(CG$6=12,IF(CG672=1,-$F658/($I652/$G670)*SUM(BV672:CG672)/12,0),0))))","v":0},{"$f":"IF(CH670=1,$F658,IF(CH671=1,-CG665,IF(CH$38=1,-CG665,IF(CH$6=12,IF(CH672=1,-$F658/($I652/$G670)*SUM(BW672:CH672)/12,0),0))))","v":0},{"$f":"IF(CI670=1,$F658,IF(CI671=1,-CH665,IF(CI$38=1,-CH665,IF(CI$6=12,IF(CI672=1,-$F658/($I652/$G670)*SUM(BX672:CI672)/12,0),0))))","v":0},{"$f":"IF(CJ670=1,$F658,IF(CJ671=1,-CI665,IF(CJ$38=1,-CI665,IF(CJ$6=12,IF(CJ672=1,-$F658/($I652/$G670)*SUM(BY672:CJ672)/12,0),0))))","v":0},{"$f":"SUM(BY664:CJ664)","v":0},{"$f":"IF(CL670=1,$F658,IF(CL671=1,-CK665,IF(CL$38=1,-CK665,IF(CL$6=12,IF(CL672=1,-$F658/($I652/$G670)*SUM(CA672:CL672)/12,0),0))))","v":0},{"$f":"IF(CM670=1,$F658,IF(CM671=1,-CL665,IF(CM$38=1,-CL665,IF(CM$6=12,IF(CM672=1,-$F658/($I652/$G670)*SUM(CB672:CM672)/12,0),0))))","v":0},{"$f":"IF(CN670=1,$F658,IF(CN671=1,-CM665,IF(CN$38=1,-CM665,IF(CN$6=12,IF(CN672=1,-$F658/($I652/$G670)*SUM(CC672:CN672)/12,0),0))))","v":0},{"$f":"IF(CO670=1,$F658,IF(CO671=1,-CN665,IF(CO$38=1,-CN665,IF(CO$6=12,IF(CO672=1,-$F658/($I652/$G670)*SUM(CD672:CO672)/12,0),0))))","v":0},{"$f":"IF(CP670=1,$F658,IF(CP671=1,-CO665,IF(CP$38=1,-CO665,IF(CP$6=12,IF(CP672=1,-$F658/($I652/$G670)*SUM(CE672:CP672)/12,0),0))))","v":0},{"$f":"IF(CQ670=1,$F658,IF(CQ671=1,-CP665,IF(CQ$38=1,-CP665,IF(CQ$6=12,IF(CQ672=1,-$F658/($I652/$G670)*SUM(CF672:CQ672)/12,0),0))))","v":0},{"$f":"IF(CR670=1,$F658,IF(CR671=1,-CQ665,IF(CR$38=1,-CQ665,IF(CR$6=12,IF(CR672=1,-$F658/($I652/$G670)*SUM(CG672:CR672)/12,0),0))))","v":0},{"$f":"IF(CS670=1,$F658,IF(CS671=1,-CR665,IF(CS$38=1,-CR665,IF(CS$6=12,IF(CS672=1,-$F658/($I652/$G670)*SUM(CH672:CS672)/12,0),0))))","v":0},{"$f":"IF(CT670=1,$F658,IF(CT671=1,-CS665,IF(CT$38=1,-CS665,IF(CT$6=12,IF(CT672=1,-$F658/($I652/$G670)*SUM(CI672:CT672)/12,0),0))))","v":0},{"$f":"IF(CU670=1,$F658,IF(CU671=1,-CT665,IF(CU$38=1,-CT665,IF(CU$6=12,IF(CU672=1,-$F658/($I652/$G670)*SUM(CJ672:CU672)/12,0),0))))","v":0},{"$f":"IF(CV670=1,$F658,IF(CV671=1,-CU665,IF(CV$38=1,-CU665,IF(CV$6=12,IF(CV672=1,-$F658/($I652/$G670)*SUM(CK672:CV672)/12,0),0))))","v":0},{"$f":"IF(CW670=1,$F658,IF(CW671=1,-CV665,IF(CW$38=1,-CV665,IF(CW$6=12,IF(CW672=1,-$F658/($I652/$G670)*SUM(CL672:CW672)/12,0),0))))","v":0},{"$f":"SUM(CL664:CW664)","v":0},{"$f":"IF(CY670=1,$F658,IF(CY671=1,-CX665,IF(CY$38=1,-CX665,IF(CY$6=12,IF(CY672=1,-$F658/($I652/$G670)*SUM(CN672:CY672)/12,0),0))))","v":0},{"$f":"IF(CZ670=1,$F658,IF(CZ671=1,-CY665,IF(CZ$38=1,-CY665,IF(CZ$6=12,IF(CZ672=1,-$F658/($I652/$G670)*SUM(CO672:CZ672)/12,0),0))))","v":0},{"$f":"IF(DA670=1,$F658,IF(DA671=1,-CZ665,IF(DA$38=1,-CZ665,IF(DA$6=12,IF(DA672=1,-$F658/($I652/$G670)*SUM(CP672:DA672)/12,0),0))))","v":0},{"$f":"IF(DB670=1,$F658,IF(DB671=1,-DA665,IF(DB$38=1,-DA665,IF(DB$6=12,IF(DB672=1,-$F658/($I652/$G670)*SUM(CQ672:DB672)/12,0),0))))","v":0},{"$f":"IF(DC670=1,$F658,IF(DC671=1,-DB665,IF(DC$38=1,-DB665,IF(DC$6=12,IF(DC672=1,-$F658/($I652/$G670)*SUM(CR672:DC672)/12,0),0))))","v":0},{"$f":"IF(DD670=1,$F658,IF(DD671=1,-DC665,IF(DD$38=1,-DC665,IF(DD$6=12,IF(DD672=1,-$F658/($I652/$G670)*SUM(CS672:DD672)/12,0),0))))","v":0},{"$f":"IF(DE670=1,$F658,IF(DE671=1,-DD665,IF(DE$38=1,-DD665,IF(DE$6=12,IF(DE672=1,-$F658/($I652/$G670)*SUM(CT672:DE672)/12,0),0))))","v":0},{"$f":"IF(DF670=1,$F658,IF(DF671=1,-DE665,IF(DF$38=1,-DE665,IF(DF$6=12,IF(DF672=1,-$F658/($I652/$G670)*SUM(CU672:DF672)/12,0),0))))","v":0},{"$f":"IF(DG670=1,$F658,IF(DG671=1,-DF665,IF(DG$38=1,-DF665,IF(DG$6=12,IF(DG672=1,-$F658/($I652/$G670)*SUM(CV672:DG672)/12,0),0))))","v":0},{"$f":"IF(DH670=1,$F658,IF(DH671=1,-DG665,IF(DH$38=1,-DG665,IF(DH$6=12,IF(DH672=1,-$F658/($I652/$G670)*SUM(CW672:DH672)/12,0),0))))","v":0},{"$f":"IF(DI670=1,$F658,IF(DI671=1,-DH665,IF(DI$38=1,-DH665,IF(DI$6=12,IF(DI672=1,-$F658/($I652/$G670)*SUM(CX672:DI672)/12,0),0))))","v":0},{"$f":"IF(DJ670=1,$F658,IF(DJ671=1,-DI665,IF(DJ$38=1,-DI665,IF(DJ$6=12,IF(DJ672=1,-$F658/($I652/$G670)*SUM(CY672:DJ672)/12,0),0))))","v":0},{"$f":"SUM(CY664:DJ664)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":664}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":668}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F654","v":0},{"$f":"IF(Z652=\"\",Y669,Z652)","v":0},{"$f":"IF(AA652=\"\",Z669,AA652)","v":0},{"$f":"IF(AB652=\"\",AA669,AB652)","v":0},{"$f":"IF(AC652=\"\",AB669,AC652)","v":0},{"$f":"IF(AD652=\"\",AC669,AD652)","v":0},{"$f":"IF(AE652=\"\",AD669,AE652)","v":0},{"$f":"IF(AF652=\"\",AE669,AF652)","v":0},{"$f":"IF(AG652=\"\",AF669,AG652)","v":0},{"$f":"IF(AH652=\"\",AG669,AH652)","v":0},{"$f":"IF(AI652=\"\",AH669,AI652)","v":0},{"$f":"IF(AJ652=\"\",AI669,AJ652)","v":0},null,{"$f":"IF(AL652=\"\",AJ669,AL652)","v":0},{"$f":"IF(AM652=\"\",AL669,AM652)","v":0},{"$f":"IF(AN652=\"\",AM669,AN652)","v":0},{"$f":"IF(AO652=\"\",AN669,AO652)","v":0},{"$f":"IF(AP652=\"\",AO669,AP652)","v":0},{"$f":"IF(AQ652=\"\",AP669,AQ652)","v":0},{"$f":"IF(AR652=\"\",AQ669,AR652)","v":0},{"$f":"IF(AS652=\"\",AR669,AS652)","v":0},{"$f":"IF(AT652=\"\",AS669,AT652)","v":0},{"$f":"IF(AU652=\"\",AT669,AU652)","v":0},{"$f":"IF(AV652=\"\",AU669,AV652)","v":0},{"$f":"IF(AW652=\"\",AV669,AW652)","v":0},null,{"$f":"IF(AY652=\"\",AW669,AY652)","v":0},{"$f":"IF(AZ652=\"\",AY669,AZ652)","v":0},{"$f":"IF(BA652=\"\",AZ669,BA652)","v":0},{"$f":"IF(BB652=\"\",BA669,BB652)","v":0},{"$f":"IF(BC652=\"\",BB669,BC652)","v":0},{"$f":"IF(BD652=\"\",BC669,BD652)","v":0},{"$f":"IF(BE652=\"\",BD669,BE652)","v":0},{"$f":"IF(BF652=\"\",BE669,BF652)","v":0},{"$f":"IF(BG652=\"\",BF669,BG652)","v":0},{"$f":"IF(BH652=\"\",BG669,BH652)","v":0},{"$f":"IF(BI652=\"\",BH669,BI652)","v":0},{"$f":"IF(BJ652=\"\",BI669,BJ652)","v":0},null,{"$f":"IF(BL652=\"\",BJ669,BL652)","v":0},{"$f":"IF(BM652=\"\",BL669,BM652)","v":0},{"$f":"IF(BN652=\"\",BM669,BN652)","v":0},{"$f":"IF(BO652=\"\",BN669,BO652)","v":0},{"$f":"IF(BP652=\"\",BO669,BP652)","v":0},{"$f":"IF(BQ652=\"\",BP669,BQ652)","v":0},{"$f":"IF(BR652=\"\",BQ669,BR652)","v":0},{"$f":"IF(BS652=\"\",BR669,BS652)","v":0},{"$f":"IF(BT652=\"\",BS669,BT652)","v":0},{"$f":"IF(BU652=\"\",BT669,BU652)","v":0},{"$f":"IF(BV652=\"\",BU669,BV652)","v":0},{"$f":"IF(BW652=\"\",BV669,BW652)","v":0},null,{"$f":"IF(BY652=\"\",BW669,BY652)","v":0},{"$f":"IF(BZ652=\"\",BY669,BZ652)","v":0},{"$f":"IF(CA652=\"\",BZ669,CA652)","v":0},{"$f":"IF(CB652=\"\",CA669,CB652)","v":0},{"$f":"IF(CC652=\"\",CB669,CC652)","v":0},{"$f":"IF(CD652=\"\",CC669,CD652)","v":0},{"$f":"IF(CE652=\"\",CD669,CE652)","v":0},{"$f":"IF(CF652=\"\",CE669,CF652)","v":0},{"$f":"IF(CG652=\"\",CF669,CG652)","v":0},{"$f":"IF(CH652=\"\",CG669,CH652)","v":0},{"$f":"IF(CI652=\"\",CH669,CI652)","v":0},{"$f":"IF(CJ652=\"\",CI669,CJ652)","v":0},null,{"$f":"IF(CL652=\"\",CJ669,CL652)","v":0},{"$f":"IF(CM652=\"\",CL669,CM652)","v":0},{"$f":"IF(CN652=\"\",CM669,CN652)","v":0},{"$f":"IF(CO652=\"\",CN669,CO652)","v":0},{"$f":"IF(CP652=\"\",CO669,CP652)","v":0},{"$f":"IF(CQ652=\"\",CP669,CQ652)","v":0},{"$f":"IF(CR652=\"\",CQ669,CR652)","v":0},{"$f":"IF(CS652=\"\",CR669,CS652)","v":0},{"$f":"IF(CT652=\"\",CS669,CT652)","v":0},{"$f":"IF(CU652=\"\",CT669,CU652)","v":0},{"$f":"IF(CV652=\"\",CU669,CV652)","v":0},{"$f":"IF(CW652=\"\",CV669,CW652)","v":0},null,{"$f":"IF(CY652=\"\",CW669,CY652)","v":0},{"$f":"IF(CZ652=\"\",CY669,CZ652)","v":0},{"$f":"IF(DA652=\"\",CZ669,DA652)","v":0},{"$f":"IF(DB652=\"\",DA669,DB652)","v":0},{"$f":"IF(DC652=\"\",DB669,DC652)","v":0},{"$f":"IF(DD652=\"\",DC669,DD652)","v":0},{"$f":"IF(DE652=\"\",DD669,DE652)","v":0},{"$f":"IF(DF652=\"\",DE669,DF652)","v":0},{"$f":"IF(DG652=\"\",DF669,DG652)","v":0},{"$f":"IF(DH652=\"\",DG669,DH652)","v":0},{"$f":"IF(DI652=\"\",DH669,DI652)","v":0},{"$f":"IF(DJ652=\"\",DI669,DJ652)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":669}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y673<=$J654,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL673<=$J654,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY673<=$J654,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL673<=$J654,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY673<=$J654,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL673<=$J654,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY673<=$J654,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":675}]
[{"$f":"IF(J681=0,1,0)","v":1},{"$f":"\"A\"&C681","v":"A24"},{"$f":"+C652+1","v":24},null,{"$f":"\"Lån \"&C681","v":"Lån 24"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y698:AJ698)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL698:AW698)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY698:BJ698)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL698:BW698)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY698:CJ698)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL698:CW698)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY698:DJ698)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":681}]
[1,{"$f":"\"D\"&C681","v":"D24"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y699=1,$J681,IF(Y700=1,-X685,IF(Y709<>0,IF($J684=\"Serielån\",$J681/$F700*-Y704*Y707,(Y709-Y682)*Y704),0)))","v":0},{"$f":"IF(Z699=1,$J681,IF(Z700=1,-Y685,IF(Z709<>0,IF($J684=\"Serielån\",$J681/$F700*-Z704*Z707,(Z709-Z682)*Z704),0)))","v":0},{"$f":"IF(AA699=1,$J681,IF(AA700=1,-Z685,IF(AA709<>0,IF($J684=\"Serielån\",$J681/$F700*-AA704*AA707,(AA709-AA682)*AA704),0)))","v":0},{"$f":"IF(AB699=1,$J681,IF(AB700=1,-AA685,IF(AB709<>0,IF($J684=\"Serielån\",$J681/$F700*-AB704*AB707,(AB709-AB682)*AB704),0)))","v":0},{"$f":"IF(AC699=1,$J681,IF(AC700=1,-AB685,IF(AC709<>0,IF($J684=\"Serielån\",$J681/$F700*-AC704*AC707,(AC709-AC682)*AC704),0)))","v":0},{"$f":"IF(AD699=1,$J681,IF(AD700=1,-AC685,IF(AD709<>0,IF($J684=\"Serielån\",$J681/$F700*-AD704*AD707,(AD709-AD682)*AD704),0)))","v":0},{"$f":"IF(AE699=1,$J681,IF(AE700=1,-AD685,IF(AE709<>0,IF($J684=\"Serielån\",$J681/$F700*-AE704*AE707,(AE709-AE682)*AE704),0)))","v":0},{"$f":"IF(AF699=1,$J681,IF(AF700=1,-AE685,IF(AF709<>0,IF($J684=\"Serielån\",$J681/$F700*-AF704*AF707,(AF709-AF682)*AF704),0)))","v":0},{"$f":"IF(AG699=1,$J681,IF(AG700=1,-AF685,IF(AG709<>0,IF($J684=\"Serielån\",$J681/$F700*-AG704*AG707,(AG709-AG682)*AG704),0)))","v":0},{"$f":"IF(AH699=1,$J681,IF(AH700=1,-AG685,IF(AH709<>0,IF($J684=\"Serielån\",$J681/$F700*-AH704*AH707,(AH709-AH682)*AH704),0)))","v":0},{"$f":"IF(AI699=1,$J681,IF(AI700=1,-AH685,IF(AI709<>0,IF($J684=\"Serielån\",$J681/$F700*-AI704*AI707,(AI709-AI682)*AI704),0)))","v":0},{"$f":"IF(AJ699=1,$J681,IF(AJ700=1,-AI685,IF(AJ709<>0,IF($J684=\"Serielån\",$J681/$F700*-AJ704*AJ707,(AJ709-AJ682)*AJ704),0)))","v":0},{"$f":"SUM(Y684:AJ684)","v":0},{"$f":"IF(AL699=1,$J681,IF(AL700=1,-AJ685,IF(AL709<>0,IF($J684=\"Serielån\",$J681/$F700*-AL704*AL707,(AL709-AL682)*AL704),0)))","v":0},{"$f":"IF(AM699=1,$J681,IF(AM700=1,-AL685,IF(AM709<>0,IF($J684=\"Serielån\",$J681/$F700*-AM704*AM707,(AM709-AM682)*AM704),0)))","v":0},{"$f":"IF(AN699=1,$J681,IF(AN700=1,-AM685,IF(AN709<>0,IF($J684=\"Serielån\",$J681/$F700*-AN704*AN707,(AN709-AN682)*AN704),0)))","v":0},{"$f":"IF(AO699=1,$J681,IF(AO700=1,-AN685,IF(AO709<>0,IF($J684=\"Serielån\",$J681/$F700*-AO704*AO707,(AO709-AO682)*AO704),0)))","v":0},{"$f":"IF(AP699=1,$J681,IF(AP700=1,-AO685,IF(AP709<>0,IF($J684=\"Serielån\",$J681/$F700*-AP704*AP707,(AP709-AP682)*AP704),0)))","v":0},{"$f":"IF(AQ699=1,$J681,IF(AQ700=1,-AP685,IF(AQ709<>0,IF($J684=\"Serielån\",$J681/$F700*-AQ704*AQ707,(AQ709-AQ682)*AQ704),0)))","v":0},{"$f":"IF(AR699=1,$J681,IF(AR700=1,-AQ685,IF(AR709<>0,IF($J684=\"Serielån\",$J681/$F700*-AR704*AR707,(AR709-AR682)*AR704),0)))","v":0},{"$f":"IF(AS699=1,$J681,IF(AS700=1,-AR685,IF(AS709<>0,IF($J684=\"Serielån\",$J681/$F700*-AS704*AS707,(AS709-AS682)*AS704),0)))","v":0},{"$f":"IF(AT699=1,$J681,IF(AT700=1,-AS685,IF(AT709<>0,IF($J684=\"Serielån\",$J681/$F700*-AT704*AT707,(AT709-AT682)*AT704),0)))","v":0},{"$f":"IF(AU699=1,$J681,IF(AU700=1,-AT685,IF(AU709<>0,IF($J684=\"Serielån\",$J681/$F700*-AU704*AU707,(AU709-AU682)*AU704),0)))","v":0},{"$f":"IF(AV699=1,$J681,IF(AV700=1,-AU685,IF(AV709<>0,IF($J684=\"Serielån\",$J681/$F700*-AV704*AV707,(AV709-AV682)*AV704),0)))","v":0},{"$f":"IF(AW699=1,$J681,IF(AW700=1,-AV685,IF(AW709<>0,IF($J684=\"Serielån\",$J681/$F700*-AW704*AW707,(AW709-AW682)*AW704),0)))","v":0},{"$f":"SUM(AL684:AW684)","v":0},{"$f":"IF(AY699=1,$J681,IF(AY700=1,-AW685,IF(AY709<>0,IF($J684=\"Serielån\",$J681/$F700*-AY704*AY707,(AY709-AY682)*AY704),0)))","v":0},{"$f":"IF(AZ699=1,$J681,IF(AZ700=1,-AY685,IF(AZ709<>0,IF($J684=\"Serielån\",$J681/$F700*-AZ704*AZ707,(AZ709-AZ682)*AZ704),0)))","v":0},{"$f":"IF(BA699=1,$J681,IF(BA700=1,-AZ685,IF(BA709<>0,IF($J684=\"Serielån\",$J681/$F700*-BA704*BA707,(BA709-BA682)*BA704),0)))","v":0},{"$f":"IF(BB699=1,$J681,IF(BB700=1,-BA685,IF(BB709<>0,IF($J684=\"Serielån\",$J681/$F700*-BB704*BB707,(BB709-BB682)*BB704),0)))","v":0},{"$f":"IF(BC699=1,$J681,IF(BC700=1,-BB685,IF(BC709<>0,IF($J684=\"Serielån\",$J681/$F700*-BC704*BC707,(BC709-BC682)*BC704),0)))","v":0},{"$f":"IF(BD699=1,$J681,IF(BD700=1,-BC685,IF(BD709<>0,IF($J684=\"Serielån\",$J681/$F700*-BD704*BD707,(BD709-BD682)*BD704),0)))","v":0},{"$f":"IF(BE699=1,$J681,IF(BE700=1,-BD685,IF(BE709<>0,IF($J684=\"Serielån\",$J681/$F700*-BE704*BE707,(BE709-BE682)*BE704),0)))","v":0},{"$f":"IF(BF699=1,$J681,IF(BF700=1,-BE685,IF(BF709<>0,IF($J684=\"Serielån\",$J681/$F700*-BF704*BF707,(BF709-BF682)*BF704),0)))","v":0},{"$f":"IF(BG699=1,$J681,IF(BG700=1,-BF685,IF(BG709<>0,IF($J684=\"Serielån\",$J681/$F700*-BG704*BG707,(BG709-BG682)*BG704),0)))","v":0},{"$f":"IF(BH699=1,$J681,IF(BH700=1,-BG685,IF(BH709<>0,IF($J684=\"Serielån\",$J681/$F700*-BH704*BH707,(BH709-BH682)*BH704),0)))","v":0},{"$f":"IF(BI699=1,$J681,IF(BI700=1,-BH685,IF(BI709<>0,IF($J684=\"Serielån\",$J681/$F700*-BI704*BI707,(BI709-BI682)*BI704),0)))","v":0},{"$f":"IF(BJ699=1,$J681,IF(BJ700=1,-BI685,IF(BJ709<>0,IF($J684=\"Serielån\",$J681/$F700*-BJ704*BJ707,(BJ709-BJ682)*BJ704),0)))","v":0},{"$f":"SUM(AY684:BJ684)","v":0},{"$f":"IF(BL699=1,$J681,IF(BL700=1,-BJ685,IF(BL709<>0,IF($J684=\"Serielån\",$J681/$F700*-BL704*BL707,(BL709-BL682)*BL704),0)))","v":0},{"$f":"IF(BM699=1,$J681,IF(BM700=1,-BL685,IF(BM709<>0,IF($J684=\"Serielån\",$J681/$F700*-BM704*BM707,(BM709-BM682)*BM704),0)))","v":0},{"$f":"IF(BN699=1,$J681,IF(BN700=1,-BM685,IF(BN709<>0,IF($J684=\"Serielån\",$J681/$F700*-BN704*BN707,(BN709-BN682)*BN704),0)))","v":0},{"$f":"IF(BO699=1,$J681,IF(BO700=1,-BN685,IF(BO709<>0,IF($J684=\"Serielån\",$J681/$F700*-BO704*BO707,(BO709-BO682)*BO704),0)))","v":0},{"$f":"IF(BP699=1,$J681,IF(BP700=1,-BO685,IF(BP709<>0,IF($J684=\"Serielån\",$J681/$F700*-BP704*BP707,(BP709-BP682)*BP704),0)))","v":0},{"$f":"IF(BQ699=1,$J681,IF(BQ700=1,-BP685,IF(BQ709<>0,IF($J684=\"Serielån\",$J681/$F700*-BQ704*BQ707,(BQ709-BQ682)*BQ704),0)))","v":0},{"$f":"IF(BR699=1,$J681,IF(BR700=1,-BQ685,IF(BR709<>0,IF($J684=\"Serielån\",$J681/$F700*-BR704*BR707,(BR709-BR682)*BR704),0)))","v":0},{"$f":"IF(BS699=1,$J681,IF(BS700=1,-BR685,IF(BS709<>0,IF($J684=\"Serielån\",$J681/$F700*-BS704*BS707,(BS709-BS682)*BS704),0)))","v":0},{"$f":"IF(BT699=1,$J681,IF(BT700=1,-BS685,IF(BT709<>0,IF($J684=\"Serielån\",$J681/$F700*-BT704*BT707,(BT709-BT682)*BT704),0)))","v":0},{"$f":"IF(BU699=1,$J681,IF(BU700=1,-BT685,IF(BU709<>0,IF($J684=\"Serielån\",$J681/$F700*-BU704*BU707,(BU709-BU682)*BU704),0)))","v":0},{"$f":"IF(BV699=1,$J681,IF(BV700=1,-BU685,IF(BV709<>0,IF($J684=\"Serielån\",$J681/$F700*-BV704*BV707,(BV709-BV682)*BV704),0)))","v":0},{"$f":"IF(BW699=1,$J681,IF(BW700=1,-BV685,IF(BW709<>0,IF($J684=\"Serielån\",$J681/$F700*-BW704*BW707,(BW709-BW682)*BW704),0)))","v":0},{"$f":"SUM(BL684:BW684)","v":0},{"$f":"IF(BY699=1,$J681,IF(BY700=1,-BW685,IF(BY709<>0,IF($J684=\"Serielån\",$J681/$F700*-BY704*BY707,(BY709-BY682)*BY704),0)))","v":0},{"$f":"IF(BZ699=1,$J681,IF(BZ700=1,-BY685,IF(BZ709<>0,IF($J684=\"Serielån\",$J681/$F700*-BZ704*BZ707,(BZ709-BZ682)*BZ704),0)))","v":0},{"$f":"IF(CA699=1,$J681,IF(CA700=1,-BZ685,IF(CA709<>0,IF($J684=\"Serielån\",$J681/$F700*-CA704*CA707,(CA709-CA682)*CA704),0)))","v":0},{"$f":"IF(CB699=1,$J681,IF(CB700=1,-CA685,IF(CB709<>0,IF($J684=\"Serielån\",$J681/$F700*-CB704*CB707,(CB709-CB682)*CB704),0)))","v":0},{"$f":"IF(CC699=1,$J681,IF(CC700=1,-CB685,IF(CC709<>0,IF($J684=\"Serielån\",$J681/$F700*-CC704*CC707,(CC709-CC682)*CC704),0)))","v":0},{"$f":"IF(CD699=1,$J681,IF(CD700=1,-CC685,IF(CD709<>0,IF($J684=\"Serielån\",$J681/$F700*-CD704*CD707,(CD709-CD682)*CD704),0)))","v":0},{"$f":"IF(CE699=1,$J681,IF(CE700=1,-CD685,IF(CE709<>0,IF($J684=\"Serielån\",$J681/$F700*-CE704*CE707,(CE709-CE682)*CE704),0)))","v":0},{"$f":"IF(CF699=1,$J681,IF(CF700=1,-CE685,IF(CF709<>0,IF($J684=\"Serielån\",$J681/$F700*-CF704*CF707,(CF709-CF682)*CF704),0)))","v":0},{"$f":"IF(CG699=1,$J681,IF(CG700=1,-CF685,IF(CG709<>0,IF($J684=\"Serielån\",$J681/$F700*-CG704*CG707,(CG709-CG682)*CG704),0)))","v":0},{"$f":"IF(CH699=1,$J681,IF(CH700=1,-CG685,IF(CH709<>0,IF($J684=\"Serielån\",$J681/$F700*-CH704*CH707,(CH709-CH682)*CH704),0)))","v":0},{"$f":"IF(CI699=1,$J681,IF(CI700=1,-CH685,IF(CI709<>0,IF($J684=\"Serielån\",$J681/$F700*-CI704*CI707,(CI709-CI682)*CI704),0)))","v":0},{"$f":"IF(CJ699=1,$J681,IF(CJ700=1,-CI685,IF(CJ709<>0,IF($J684=\"Serielån\",$J681/$F700*-CJ704*CJ707,(CJ709-CJ682)*CJ704),0)))","v":0},{"$f":"SUM(BY684:CJ684)","v":0},{"$f":"IF(CL699=1,$J681,IF(CL700=1,-CJ685,IF(CL709<>0,IF($J684=\"Serielån\",$J681/$F700*-CL704*CL707,(CL709-CL682)*CL704),0)))","v":0},{"$f":"IF(CM699=1,$J681,IF(CM700=1,-CL685,IF(CM709<>0,IF($J684=\"Serielån\",$J681/$F700*-CM704*CM707,(CM709-CM682)*CM704),0)))","v":0},{"$f":"IF(CN699=1,$J681,IF(CN700=1,-CM685,IF(CN709<>0,IF($J684=\"Serielån\",$J681/$F700*-CN704*CN707,(CN709-CN682)*CN704),0)))","v":0},{"$f":"IF(CO699=1,$J681,IF(CO700=1,-CN685,IF(CO709<>0,IF($J684=\"Serielån\",$J681/$F700*-CO704*CO707,(CO709-CO682)*CO704),0)))","v":0},{"$f":"IF(CP699=1,$J681,IF(CP700=1,-CO685,IF(CP709<>0,IF($J684=\"Serielån\",$J681/$F700*-CP704*CP707,(CP709-CP682)*CP704),0)))","v":0},{"$f":"IF(CQ699=1,$J681,IF(CQ700=1,-CP685,IF(CQ709<>0,IF($J684=\"Serielån\",$J681/$F700*-CQ704*CQ707,(CQ709-CQ682)*CQ704),0)))","v":0},{"$f":"IF(CR699=1,$J681,IF(CR700=1,-CQ685,IF(CR709<>0,IF($J684=\"Serielån\",$J681/$F700*-CR704*CR707,(CR709-CR682)*CR704),0)))","v":0},{"$f":"IF(CS699=1,$J681,IF(CS700=1,-CR685,IF(CS709<>0,IF($J684=\"Serielån\",$J681/$F700*-CS704*CS707,(CS709-CS682)*CS704),0)))","v":0},{"$f":"IF(CT699=1,$J681,IF(CT700=1,-CS685,IF(CT709<>0,IF($J684=\"Serielån\",$J681/$F700*-CT704*CT707,(CT709-CT682)*CT704),0)))","v":0},{"$f":"IF(CU699=1,$J681,IF(CU700=1,-CT685,IF(CU709<>0,IF($J684=\"Serielån\",$J681/$F700*-CU704*CU707,(CU709-CU682)*CU704),0)))","v":0},{"$f":"IF(CV699=1,$J681,IF(CV700=1,-CU685,IF(CV709<>0,IF($J684=\"Serielån\",$J681/$F700*-CV704*CV707,(CV709-CV682)*CV704),0)))","v":0},{"$f":"IF(CW699=1,$J681,IF(CW700=1,-CV685,IF(CW709<>0,IF($J684=\"Serielån\",$J681/$F700*-CW704*CW707,(CW709-CW682)*CW704),0)))","v":0},{"$f":"SUM(CL684:CW684)","v":0},{"$f":"IF(CY699=1,$J681,IF(CY700=1,-CW685,IF(CY709<>0,IF($J684=\"Serielån\",$J681/$F700*-CY704*CY707,(CY709-CY682)*CY704),0)))","v":0},{"$f":"IF(CZ699=1,$J681,IF(CZ700=1,-CY685,IF(CZ709<>0,IF($J684=\"Serielån\",$J681/$F700*-CZ704*CZ707,(CZ709-CZ682)*CZ704),0)))","v":0},{"$f":"IF(DA699=1,$J681,IF(DA700=1,-CZ685,IF(DA709<>0,IF($J684=\"Serielån\",$J681/$F700*-DA704*DA707,(DA709-DA682)*DA704),0)))","v":0},{"$f":"IF(DB699=1,$J681,IF(DB700=1,-DA685,IF(DB709<>0,IF($J684=\"Serielån\",$J681/$F700*-DB704*DB707,(DB709-DB682)*DB704),0)))","v":0},{"$f":"IF(DC699=1,$J681,IF(DC700=1,-DB685,IF(DC709<>0,IF($J684=\"Serielån\",$J681/$F700*-DC704*DC707,(DC709-DC682)*DC704),0)))","v":0},{"$f":"IF(DD699=1,$J681,IF(DD700=1,-DC685,IF(DD709<>0,IF($J684=\"Serielån\",$J681/$F700*-DD704*DD707,(DD709-DD682)*DD704),0)))","v":0},{"$f":"IF(DE699=1,$J681,IF(DE700=1,-DD685,IF(DE709<>0,IF($J684=\"Serielån\",$J681/$F700*-DE704*DE707,(DE709-DE682)*DE704),0)))","v":0},{"$f":"IF(DF699=1,$J681,IF(DF700=1,-DE685,IF(DF709<>0,IF($J684=\"Serielån\",$J681/$F700*-DF704*DF707,(DF709-DF682)*DF704),0)))","v":0},{"$f":"IF(DG699=1,$J681,IF(DG700=1,-DF685,IF(DG709<>0,IF($J684=\"Serielån\",$J681/$F700*-DG704*DG707,(DG709-DG682)*DG704),0)))","v":0},{"$f":"IF(DH699=1,$J681,IF(DH700=1,-DG685,IF(DH709<>0,IF($J684=\"Serielån\",$J681/$F700*-DH704*DH707,(DH709-DH682)*DH704),0)))","v":0},{"$f":"IF(DI699=1,$J681,IF(DI700=1,-DH685,IF(DI709<>0,IF($J684=\"Serielån\",$J681/$F700*-DI704*DI707,(DI709-DI682)*DI704),0)))","v":0},{"$f":"IF(DJ699=1,$J681,IF(DJ700=1,-DI685,IF(DJ709<>0,IF($J684=\"Serielån\",$J681/$F700*-DJ704*DJ707,(DJ709-DJ682)*DJ704),0)))","v":0},{"$f":"SUM(CY684:DJ684)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":684}]
[1,{"$f":"\"H\"&C681","v":"H24"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y700=1,$G686-Y693,IF(Y699=1,0,-Y693))","v":0},{"$f":"IF(Z700=1,$G686-Z693,IF(Z699=1,0,-Z693))","v":0},{"$f":"IF(AA700=1,$G686-AA693,IF(AA699=1,0,-AA693))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL700=1,$G686-AL693,IF(AL699=1,0,-AL693))","v":0},{"$f":"IF(AM700=1,$G686-AM693,IF(AM699=1,0,-AM693))","v":0},{"$f":"IF(AN700=1,$G686-AN693,IF(AN699=1,0,-AN693))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL688:AW688)","v":0},{"$f":"IF(AY700=1,$G686-AY693,IF(AY699=1,0,-AY693))","v":0},{"$f":"IF(AZ700=1,$G686-AZ693,IF(AZ699=1,0,-AZ693))","v":0},{"$f":"IF(BA700=1,$G686-BA693,IF(BA699=1,0,-BA693))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY688:BJ688)","v":0},{"$f":"IF(BL700=1,$G686-BL693,IF(BL699=1,0,-BL693))","v":0},{"$f":"IF(BM700=1,$G686-BM693,IF(BM699=1,0,-BM693))","v":0},{"$f":"IF(BN700=1,$G686-BN693,IF(BN699=1,0,-BN693))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL688:BW688)","v":0},{"$f":"IF(BY700=1,$G686-BY693,IF(BY699=1,0,-BY693))","v":0},{"$f":"IF(BZ700=1,$G686-BZ693,IF(BZ699=1,0,-BZ693))","v":0},{"$f":"IF(CA700=1,$G686-CA693,IF(CA699=1,0,-CA693))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY688:CJ688)","v":0},{"$f":"IF(CL700=1,$G686-CL693,IF(CL699=1,0,-CL693))","v":0},{"$f":"IF(CM700=1,$G686-CM693,IF(CM699=1,0,-CM693))","v":0},{"$f":"IF(CN700=1,$G686-CN693,IF(CN699=1,0,-CN693))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL688:CW688)","v":0},{"$f":"IF(CY700=1,$G686-CY693,IF(CY699=1,0,-CY693))","v":0},{"$f":"IF(CZ700=1,$G686-CZ693,IF(CZ699=1,0,-CZ693))","v":0},{"$f":"IF(DA700=1,$G686-DA693,IF(DA699=1,0,-DA693))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY688:DJ688)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":688}]
[1,null,{"$f":"\"RG\"&F681","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X701=1,F687,0)","v":0},{"$f":"+X694+Y693","v":0},{"$f":"+Y694+Z693","v":0},{"$f":"+Z694+AA693","v":0},{"$f":"+AA694+AB693","v":0},{"$f":"+AB694+AC693","v":0},{"$f":"+AC694+AD693","v":0},{"$f":"+AD694+AE693","v":0},{"$f":"+AE694+AF693","v":0},{"$f":"+AF694+AG693","v":0},{"$f":"+AG694+AH693","v":0},{"$f":"+AH694+AI693","v":0},{"$f":"+AI694+AJ693","v":0},{"$f":"+AJ694","v":0},{"$f":"+AK694+AL693","v":0},{"$f":"+AL694+AM693","v":0},{"$f":"+AM694+AN693","v":0},{"$f":"+AN694+AO693","v":0},{"$f":"+AO694+AP693","v":0},{"$f":"+AP694+AQ693","v":0},{"$f":"+AQ694+AR693","v":0},{"$f":"+AR694+AS693","v":0},{"$f":"+AS694+AT693","v":0},{"$f":"+AT694+AU693","v":0},{"$f":"+AU694+AV693","v":0},{"$f":"+AV694+AW693","v":0},{"$f":"+AW694","v":0},{"$f":"+AX694+AY693","v":0},{"$f":"+AY694+AZ693","v":0},{"$f":"+AZ694+BA693","v":0},{"$f":"+BA694+BB693","v":0},{"$f":"+BB694+BC693","v":0},{"$f":"+BC694+BD693","v":0},{"$f":"+BD694+BE693","v":0},{"$f":"+BE694+BF693","v":0},{"$f":"+BF694+BG693","v":0},{"$f":"+BG694+BH693","v":0},{"$f":"+BH694+BI693","v":0},{"$f":"+BI694+BJ693","v":0},{"$f":"+BJ694","v":0},{"$f":"+BK694+BL693","v":0},{"$f":"+BL694+BM693","v":0},{"$f":"+BM694+BN693","v":0},{"$f":"+BN694+BO693","v":0},{"$f":"+BO694+BP693","v":0},{"$f":"+BP694+BQ693","v":0},{"$f":"+BQ694+BR693","v":0},{"$f":"+BR694+BS693","v":0},{"$f":"+BS694+BT693","v":0},{"$f":"+BT694+BU693","v":0},{"$f":"+BU694+BV693","v":0},{"$f":"+BV694+BW693","v":0},{"$f":"+BW694","v":0},{"$f":"+BX694+BY693","v":0},{"$f":"+BY694+BZ693","v":0},{"$f":"+BZ694+CA693","v":0},{"$f":"+CA694+CB693","v":0},{"$f":"+CB694+CC693","v":0},{"$f":"+CC694+CD693","v":0},{"$f":"+CD694+CE693","v":0},{"$f":"+CE694+CF693","v":0},{"$f":"+CF694+CG693","v":0},{"$f":"+CG694+CH693","v":0},{"$f":"+CH694+CI693","v":0},{"$f":"+CI694+CJ693","v":0},{"$f":"+CJ694","v":0},{"$f":"+CK694+CL693","v":0},{"$f":"+CL694+CM693","v":0},{"$f":"+CM694+CN693","v":0},{"$f":"+CN694+CO693","v":0},{"$f":"+CO694+CP693","v":0},{"$f":"+CP694+CQ693","v":0},{"$f":"+CQ694+CR693","v":0},{"$f":"+CR694+CS693","v":0},{"$f":"+CS694+CT693","v":0},{"$f":"+CT694+CU693","v":0},{"$f":"+CU694+CV693","v":0},{"$f":"+CV694+CW693","v":0},{"$f":"+CW694","v":0},{"$f":"+CX694+CY693","v":0},{"$f":"+CY694+CZ693","v":0},{"$f":"+CZ694+DA693","v":0},{"$f":"+DA694+DB693","v":0},{"$f":"+DB694+DC693","v":0},{"$f":"+DC694+DD693","v":0},{"$f":"+DD694+DE693","v":0},{"$f":"+DE694+DF693","v":0},{"$f":"+DF694+DG693","v":0},{"$f":"+DG694+DH693","v":0},{"$f":"+DH694+DI693","v":0},{"$f":"+DI694+DJ693","v":0},{"$f":"+DJ694","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":694}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y708:CJ708),1)=0,I681-J683,MOD(SUM(Y708:CJ708),1)+I681-J683-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F686=0,0,IF($F686=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F686=0,0,IF($F686=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F686=0,0,IF($F686=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F686=0,0,IF($F686=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F686=0,0,IF($F686=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F686=0,0,IF($F686=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F686=0,0,IF($F686=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":700}]
[2,null,null,null,null,{"$f":"ADDRESS($DT701,AJ$5+25-(12/$G699),4)&\":\"&ADDRESS($DT701,AJ$5+24,4)","v":"AH701:AJ701"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y702=X702,0,IF(Y702=$I681,1,0))","v":0},{"$f":"IF(Z702=Y702,0,IF(Z702=$I681,1,0))","v":0},{"$f":"IF(AA702=Z702,0,IF(AA702=$I681,1,0))","v":0},{"$f":"IF(AB702=AA702,0,IF(AB702=$I681,1,0))","v":0},{"$f":"IF(AC702=AB702,0,IF(AC702=$I681,1,0))","v":0},{"$f":"IF(AD702=AC702,0,IF(AD702=$I681,1,0))","v":0},{"$f":"IF(AE702=AD702,0,IF(AE702=$I681,1,0))","v":0},{"$f":"IF(AF702=AE702,0,IF(AF702=$I681,1,0))","v":0},{"$f":"IF(AG702=AF702,0,IF(AG702=$I681,1,0))","v":0},{"$f":"IF(AH702=AG702,0,IF(AH702=$I681,1,0))","v":0},{"$f":"IF(AI702=AH702,0,IF(AI702=$I681,1,0))","v":0},{"$f":"IF(AJ702=AI702,0,IF(AJ702=$I681,1,0))","v":0},null,{"$f":"IF(AL702=AJ702,0,IF(AL702=$I681,1,0))","v":0},{"$f":"IF(AM702=AL702,0,IF(AM702=$I681,1,0))","v":0},{"$f":"IF(AN702=AM702,0,IF(AN702=$I681,1,0))","v":0},{"$f":"IF(AO702=AN702,0,IF(AO702=$I681,1,0))","v":0},{"$f":"IF(AP702=AO702,0,IF(AP702=$I681,1,0))","v":0},{"$f":"IF(AQ702=AP702,0,IF(AQ702=$I681,1,0))","v":0},{"$f":"IF(AR702=AQ702,0,IF(AR702=$I681,1,0))","v":0},{"$f":"IF(AS702=AR702,0,IF(AS702=$I681,1,0))","v":0},{"$f":"IF(AT702=AS702,0,IF(AT702=$I681,1,0))","v":0},{"$f":"IF(AU702=AT702,0,IF(AU702=$I681,1,0))","v":0},{"$f":"IF(AV702=AU702,0,IF(AV702=$I681,1,0))","v":0},{"$f":"IF(AW702=AV702,0,IF(AW702=$I681,1,0))","v":0},null,{"$f":"IF(AY702=AW702,0,IF(AY702=$I681,1,0))","v":0},{"$f":"IF(AZ702=AY702,0,IF(AZ702=$I681,1,0))","v":0},{"$f":"IF(BA702=AZ702,0,IF(BA702=$I681,1,0))","v":0},{"$f":"IF(BB702=BA702,0,IF(BB702=$I681,1,0))","v":0},{"$f":"IF(BC702=BB702,0,IF(BC702=$I681,1,0))","v":0},{"$f":"IF(BD702=BC702,0,IF(BD702=$I681,1,0))","v":0},{"$f":"IF(BE702=BD702,0,IF(BE702=$I681,1,0))","v":0},{"$f":"IF(BF702=BE702,0,IF(BF702=$I681,1,0))","v":0},{"$f":"IF(BG702=BF702,0,IF(BG702=$I681,1,0))","v":0},{"$f":"IF(BH702=BG702,0,IF(BH702=$I681,1,0))","v":0},{"$f":"IF(BI702=BH702,0,IF(BI702=$I681,1,0))","v":0},{"$f":"IF(BJ702=BI702,0,IF(BJ702=$I681,1,0))","v":0},null,{"$f":"IF(BL702=BJ702,0,IF(BL702=$I681,1,0))","v":0},{"$f":"IF(BM702=BL702,0,IF(BM702=$I681,1,0))","v":0},{"$f":"IF(BN702=BM702,0,IF(BN702=$I681,1,0))","v":0},{"$f":"IF(BO702=BN702,0,IF(BO702=$I681,1,0))","v":0},{"$f":"IF(BP702=BO702,0,IF(BP702=$I681,1,0))","v":0},{"$f":"IF(BQ702=BP702,0,IF(BQ702=$I681,1,0))","v":0},{"$f":"IF(BR702=BQ702,0,IF(BR702=$I681,1,0))","v":0},{"$f":"IF(BS702=BR702,0,IF(BS702=$I681,1,0))","v":0},{"$f":"IF(BT702=BS702,0,IF(BT702=$I681,1,0))","v":0},{"$f":"IF(BU702=BT702,0,IF(BU702=$I681,1,0))","v":0},{"$f":"IF(BV702=BU702,0,IF(BV702=$I681,1,0))","v":0},{"$f":"IF(BW702=BV702,0,IF(BW702=$I681,1,0))","v":0},null,{"$f":"IF(BY702=BW702,0,IF(BY702=$I681,1,0))","v":0},{"$f":"IF(BZ702=BY702,0,IF(BZ702=$I681,1,0))","v":0},{"$f":"IF(CA702=BZ702,0,IF(CA702=$I681,1,0))","v":0},{"$f":"IF(CB702=CA702,0,IF(CB702=$I681,1,0))","v":0},{"$f":"IF(CC702=CB702,0,IF(CC702=$I681,1,0))","v":0},{"$f":"IF(CD702=CC702,0,IF(CD702=$I681,1,0))","v":0},{"$f":"IF(CE702=CD702,0,IF(CE702=$I681,1,0))","v":0},{"$f":"IF(CF702=CE702,0,IF(CF702=$I681,1,0))","v":0},{"$f":"IF(CG702=CF702,0,IF(CG702=$I681,1,0))","v":0},{"$f":"IF(CH702=CG702,0,IF(CH702=$I681,1,0))","v":0},{"$f":"IF(CI702=CH702,0,IF(CI702=$I681,1,0))","v":0},{"$f":"IF(CJ702=CI702,0,IF(CJ702=$I681,1,0))","v":0},null,{"$f":"IF(CL702=CJ702,0,IF(CL702=$I681,1,0))","v":0},{"$f":"IF(CM702=CL702,0,IF(CM702=$I681,1,0))","v":0},{"$f":"IF(CN702=CM702,0,IF(CN702=$I681,1,0))","v":0},{"$f":"IF(CO702=CN702,0,IF(CO702=$I681,1,0))","v":0},{"$f":"IF(CP702=CO702,0,IF(CP702=$I681,1,0))","v":0},{"$f":"IF(CQ702=CP702,0,IF(CQ702=$I681,1,0))","v":0},{"$f":"IF(CR702=CQ702,0,IF(CR702=$I681,1,0))","v":0},{"$f":"IF(CS702=CR702,0,IF(CS702=$I681,1,0))","v":0},{"$f":"IF(CT702=CS702,0,IF(CT702=$I681,1,0))","v":0},{"$f":"IF(CU702=CT702,0,IF(CU702=$I681,1,0))","v":0},{"$f":"IF(CV702=CU702,0,IF(CV702=$I681,1,0))","v":0},{"$f":"IF(CW702=CV702,0,IF(CW702=$I681,1,0))","v":0},null,{"$f":"IF(CY702=CW702,0,IF(CY702=$I681,1,0))","v":0},{"$f":"IF(CZ702=CY702,0,IF(CZ702=$I681,1,0))","v":0},{"$f":"IF(DA702=CZ702,0,IF(DA702=$I681,1,0))","v":0},{"$f":"IF(DB702=DA702,0,IF(DB702=$I681,1,0))","v":0},{"$f":"IF(DC702=DB702,0,IF(DC702=$I681,1,0))","v":0},{"$f":"IF(DD702=DC702,0,IF(DD702=$I681,1,0))","v":0},{"$f":"IF(DE702=DD702,0,IF(DE702=$I681,1,0))","v":0},{"$f":"IF(DF702=DE702,0,IF(DF702=$I681,1,0))","v":0},{"$f":"IF(DG702=DF702,0,IF(DG702=$I681,1,0))","v":0},{"$f":"IF(DH702=DG702,0,IF(DH702=$I681,1,0))","v":0},{"$f":"IF(DI702=DH702,0,IF(DI702=$I681,1,0))","v":0},{"$f":"IF(DJ702=DI702,0,IF(DJ702=$I681,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":705}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X685<1,0,PMT(Y698/$G699,$I681-X702,X685)*Y707)","v":0},{"$f":"IF(Y685<1,0,PMT(Z698/$G699,$I681-Y702,Y685)*Z707)","v":0},{"$f":"IF(Z685<1,0,PMT(AA698/$G699,$I681-Z702,Z685)*AA707)","v":0},{"$f":"IF(AA685<1,0,PMT(AB698/$G699,$I681-AA702,AA685)*AB707)","v":0},{"$f":"IF(AB685<1,0,PMT(AC698/$G699,$I681-AB702,AB685)*AC707)","v":0},{"$f":"IF(AC685<1,0,PMT(AD698/$G699,$I681-AC702,AC685)*AD707)","v":0},{"$f":"IF(AD685<1,0,PMT(AE698/$G699,$I681-AD702,AD685)*AE707)","v":0},{"$f":"IF(AE685<1,0,PMT(AF698/$G699,$I681-AE702,AE685)*AF707)","v":0},{"$f":"IF(AF685<1,0,PMT(AG698/$G699,$I681-AF702,AF685)*AG707)","v":0},{"$f":"IF(AG685<1,0,PMT(AH698/$G699,$I681-AG702,AG685)*AH707)","v":0},{"$f":"IF(AH685<1,0,PMT(AI698/$G699,$I681-AH702,AH685)*AI707)","v":0},{"$f":"IF(AI685<1,0,PMT(AJ698/$G699,$I681-AI702,AI685)*AJ707)","v":0},null,{"$f":"IF(AJ685<1,0,PMT(AL698/$G699,$I681-AJ702,AJ685)*AL707)","v":0},{"$f":"IF(AL685<1,0,PMT(AM698/$G699,$I681-AL702,AL685)*AM707)","v":0},{"$f":"IF(AM685<1,0,PMT(AN698/$G699,$I681-AM702,AM685)*AN707)","v":0},{"$f":"IF(AN685<1,0,PMT(AO698/$G699,$I681-AN702,AN685)*AO707)","v":0},{"$f":"IF(AO685<1,0,PMT(AP698/$G699,$I681-AO702,AO685)*AP707)","v":0},{"$f":"IF(AP685<1,0,PMT(AQ698/$G699,$I681-AP702,AP685)*AQ707)","v":0},{"$f":"IF(AQ685<1,0,PMT(AR698/$G699,$I681-AQ702,AQ685)*AR707)","v":0},{"$f":"IF(AR685<1,0,PMT(AS698/$G699,$I681-AR702,AR685)*AS707)","v":0},{"$f":"IF(AS685<1,0,PMT(AT698/$G699,$I681-AS702,AS685)*AT707)","v":0},{"$f":"IF(AT685<1,0,PMT(AU698/$G699,$I681-AT702,AT685)*AU707)","v":0},{"$f":"IF(AU685<1,0,PMT(AV698/$G699,$I681-AU702,AU685)*AV707)","v":0},{"$f":"IF(AV685<1,0,PMT(AW698/$G699,$I681-AV702,AV685)*AW707)","v":0},null,{"$f":"IF(AW685<1,0,PMT(AY698/$G699,$I681-AW702,AW685)*AY707)","v":0},{"$f":"IF(AY685<1,0,PMT(AZ698/$G699,$I681-AY702,AY685)*AZ707)","v":0},{"$f":"IF(AZ685<1,0,PMT(BA698/$G699,$I681-AZ702,AZ685)*BA707)","v":0},{"$f":"IF(BA685<1,0,PMT(BB698/$G699,$I681-BA702,BA685)*BB707)","v":0},{"$f":"IF(BB685<1,0,PMT(BC698/$G699,$I681-BB702,BB685)*BC707)","v":0},{"$f":"IF(BC685<1,0,PMT(BD698/$G699,$I681-BC702,BC685)*BD707)","v":0},{"$f":"IF(BD685<1,0,PMT(BE698/$G699,$I681-BD702,BD685)*BE707)","v":0},{"$f":"IF(BE685<1,0,PMT(BF698/$G699,$I681-BE702,BE685)*BF707)","v":0},{"$f":"IF(BF685<1,0,PMT(BG698/$G699,$I681-BF702,BF685)*BG707)","v":0},{"$f":"IF(BG685<1,0,PMT(BH698/$G699,$I681-BG702,BG685)*BH707)","v":0},{"$f":"IF(BH685<1,0,PMT(BI698/$G699,$I681-BH702,BH685)*BI707)","v":0},{"$f":"IF(BI685<1,0,PMT(BJ698/$G699,$I681-BI702,BI685)*BJ707)","v":0},null,{"$f":"IF(BJ685<1,0,PMT(BL698/$G699,$I681-BJ702,BJ685)*BL707)","v":0},{"$f":"IF(BL685<1,0,PMT(BM698/$G699,$I681-BL702,BL685)*BM707)","v":0},{"$f":"IF(BM685<1,0,PMT(BN698/$G699,$I681-BM702,BM685)*BN707)","v":0},{"$f":"IF(BN685<1,0,PMT(BO698/$G699,$I681-BN702,BN685)*BO707)","v":0},{"$f":"IF(BO685<1,0,PMT(BP698/$G699,$I681-BO702,BO685)*BP707)","v":0},{"$f":"IF(BP685<1,0,PMT(BQ698/$G699,$I681-BP702,BP685)*BQ707)","v":0},{"$f":"IF(BQ685<1,0,PMT(BR698/$G699,$I681-BQ702,BQ685)*BR707)","v":0},{"$f":"IF(BR685<1,0,PMT(BS698/$G699,$I681-BR702,BR685)*BS707)","v":0},{"$f":"IF(BS685<1,0,PMT(BT698/$G699,$I681-BS702,BS685)*BT707)","v":0},{"$f":"IF(BT685<1,0,PMT(BU698/$G699,$I681-BT702,BT685)*BU707)","v":0},{"$f":"IF(BU685<1,0,PMT(BV698/$G699,$I681-BU702,BU685)*BV707)","v":0},{"$f":"IF(BV685<1,0,PMT(BW698/$G699,$I681-BV702,BV685)*BW707)","v":0},null,{"$f":"IF(BW685<1,0,PMT(BY698/$G699,$I681-BW702,BW685)*BY707)","v":0},{"$f":"IF(BY685<1,0,PMT(BZ698/$G699,$I681-BY702,BY685)*BZ707)","v":0},{"$f":"IF(BZ685<1,0,PMT(CA698/$G699,$I681-BZ702,BZ685)*CA707)","v":0},{"$f":"IF(CA685<1,0,PMT(CB698/$G699,$I681-CA702,CA685)*CB707)","v":0},{"$f":"IF(CB685<1,0,PMT(CC698/$G699,$I681-CB702,CB685)*CC707)","v":0},{"$f":"IF(CC685<1,0,PMT(CD698/$G699,$I681-CC702,CC685)*CD707)","v":0},{"$f":"IF(CD685<1,0,PMT(CE698/$G699,$I681-CD702,CD685)*CE707)","v":0},{"$f":"IF(CE685<1,0,PMT(CF698/$G699,$I681-CE702,CE685)*CF707)","v":0},{"$f":"IF(CF685<1,0,PMT(CG698/$G699,$I681-CF702,CF685)*CG707)","v":0},{"$f":"IF(CG685<1,0,PMT(CH698/$G699,$I681-CG702,CG685)*CH707)","v":0},{"$f":"IF(CH685<1,0,PMT(CI698/$G699,$I681-CH702,CH685)*CI707)","v":0},{"$f":"IF(CI685<1,0,PMT(CJ698/$G699,$I681-CI702,CI685)*CJ707)","v":0},null,{"$f":"IF(CJ685<1,0,PMT(CL698/$G699,$I681-CJ702,CJ685)*CL707)","v":0},{"$f":"IF(CL685<1,0,PMT(CM698/$G699,$I681-CL702,CL685)*CM707)","v":0},{"$f":"IF(CM685<1,0,PMT(CN698/$G699,$I681-CM702,CM685)*CN707)","v":0},{"$f":"IF(CN685<1,0,PMT(CO698/$G699,$I681-CN702,CN685)*CO707)","v":0},{"$f":"IF(CO685<1,0,PMT(CP698/$G699,$I681-CO702,CO685)*CP707)","v":0},{"$f":"IF(CP685<1,0,PMT(CQ698/$G699,$I681-CP702,CP685)*CQ707)","v":0},{"$f":"IF(CQ685<1,0,PMT(CR698/$G699,$I681-CQ702,CQ685)*CR707)","v":0},{"$f":"IF(CR685<1,0,PMT(CS698/$G699,$I681-CR702,CR685)*CS707)","v":0},{"$f":"IF(CS685<1,0,PMT(CT698/$G699,$I681-CS702,CS685)*CT707)","v":0},{"$f":"IF(CT685<1,0,PMT(CU698/$G699,$I681-CT702,CT685)*CU707)","v":0},{"$f":"IF(CU685<1,0,PMT(CV698/$G699,$I681-CU702,CU685)*CV707)","v":0},{"$f":"IF(CV685<1,0,PMT(CW698/$G699,$I681-CV702,CV685)*CW707)","v":0},null,{"$f":"IF(CW685<1,0,PMT(CY698/$G699,$I681-CW702,CW685)*CY707)","v":0},{"$f":"IF(CY685<1,0,PMT(CZ698/$G699,$I681-CY702,CY685)*CZ707)","v":0},{"$f":"IF(CZ685<1,0,PMT(DA698/$G699,$I681-CZ702,CZ685)*DA707)","v":0},{"$f":"IF(DA685<1,0,PMT(DB698/$G699,$I681-DA702,DA685)*DB707)","v":0},{"$f":"IF(DB685<1,0,PMT(DC698/$G699,$I681-DB702,DB685)*DC707)","v":0},{"$f":"IF(DC685<1,0,PMT(DD698/$G699,$I681-DC702,DC685)*DD707)","v":0},{"$f":"IF(DD685<1,0,PMT(DE698/$G699,$I681-DD702,DD685)*DE707)","v":0},{"$f":"IF(DE685<1,0,PMT(DF698/$G699,$I681-DE702,DE685)*DF707)","v":0},{"$f":"IF(DF685<1,0,PMT(DG698/$G699,$I681-DF702,DF685)*DG707)","v":0},{"$f":"IF(DG685<1,0,PMT(DH698/$G699,$I681-DG702,DG685)*DH707)","v":0},{"$f":"IF(DH685<1,0,PMT(DI698/$G699,$I681-DH702,DH685)*DI707)","v":0},{"$f":"IF(DI685<1,0,PMT(DJ698/$G699,$I681-DI702,DI685)*DJ707)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":709}]
[1,{"$f":"\"F\"&C710","v":"F25"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y711*Y735","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y715:AJ715)","v":0},{"$f":"+AL711*AL735","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL715:AW715)","v":0},{"$f":"+AY711*AY735","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY715:BJ715)","v":0},{"$f":"+BL711*BL735","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL715:BW715)","v":0},{"$f":"+BY711*BY735","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY715:CJ715)","v":0},{"$f":"+CL711*CL735","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL715:CW715)","v":0},{"$f":"+CY711*CY735","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY715:DJ715)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":715}]
[1,{"$f":"\"I\"&C710","v":"I25"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X721-(AJ714*AJ735-SUM(Y720:AJ720))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK721-(AW714*AW735-SUM(AL720:AW720))","v":0},{"$f":"SUM(AL718:AW718)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX721-(BJ714*BJ735-SUM(AY720:BJ720))","v":0},{"$f":"SUM(AY718:BJ718)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK721-(BW714*BW735-SUM(BL720:BW720))","v":0},{"$f":"SUM(BL718:BW718)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX721-(CJ714*CJ735-SUM(BY720:CJ720))","v":0},{"$f":"SUM(BY718:CJ718)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK721-(CW714*CW735-SUM(CL720:CW720))","v":0},{"$f":"SUM(CL718:CW718)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX721-(DJ714*DJ735-SUM(CY720:DJ720))","v":0},{"$f":"SUM(CY718:DJ718)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":718}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":724}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":725}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y737:CJ737),1)=0,I710-J712,MOD(SUM(Y737:CJ737),1)+I710-J712-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F715=0,0,IF($F715=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F715=0,0,IF($F715=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F715=0,0,IF($F715=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F715=0,0,IF($F715=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F715=0,0,IF($F715=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F715=0,0,IF($F715=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F715=0,0,IF($F715=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":729}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H710,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":735}]
[1,{"$f":"\"D\"&C739","v":"D26"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y757=1,$J739,IF(Y758=1,-X743,IF(Y767<>0,IF($J742=\"Serielån\",$J739/$F758*-Y762*Y765,(Y767-Y740)*Y762),0)))","v":0},{"$f":"IF(Z757=1,$J739,IF(Z758=1,-Y743,IF(Z767<>0,IF($J742=\"Serielån\",$J739/$F758*-Z762*Z765,(Z767-Z740)*Z762),0)))","v":0},{"$f":"IF(AA757=1,$J739,IF(AA758=1,-Z743,IF(AA767<>0,IF($J742=\"Serielån\",$J739/$F758*-AA762*AA765,(AA767-AA740)*AA762),0)))","v":0},{"$f":"IF(AB757=1,$J739,IF(AB758=1,-AA743,IF(AB767<>0,IF($J742=\"Serielån\",$J739/$F758*-AB762*AB765,(AB767-AB740)*AB762),0)))","v":0},{"$f":"IF(AC757=1,$J739,IF(AC758=1,-AB743,IF(AC767<>0,IF($J742=\"Serielån\",$J739/$F758*-AC762*AC765,(AC767-AC740)*AC762),0)))","v":0},{"$f":"IF(AD757=1,$J739,IF(AD758=1,-AC743,IF(AD767<>0,IF($J742=\"Serielån\",$J739/$F758*-AD762*AD765,(AD767-AD740)*AD762),0)))","v":0},{"$f":"IF(AE757=1,$J739,IF(AE758=1,-AD743,IF(AE767<>0,IF($J742=\"Serielån\",$J739/$F758*-AE762*AE765,(AE767-AE740)*AE762),0)))","v":0},{"$f":"IF(AF757=1,$J739,IF(AF758=1,-AE743,IF(AF767<>0,IF($J742=\"Serielån\",$J739/$F758*-AF762*AF765,(AF767-AF740)*AF762),0)))","v":0},{"$f":"IF(AG757=1,$J739,IF(AG758=1,-AF743,IF(AG767<>0,IF($J742=\"Serielån\",$J739/$F758*-AG762*AG765,(AG767-AG740)*AG762),0)))","v":0},{"$f":"IF(AH757=1,$J739,IF(AH758=1,-AG743,IF(AH767<>0,IF($J742=\"Serielån\",$J739/$F758*-AH762*AH765,(AH767-AH740)*AH762),0)))","v":0},{"$f":"IF(AI757=1,$J739,IF(AI758=1,-AH743,IF(AI767<>0,IF($J742=\"Serielån\",$J739/$F758*-AI762*AI765,(AI767-AI740)*AI762),0)))","v":0},{"$f":"IF(AJ757=1,$J739,IF(AJ758=1,-AI743,IF(AJ767<>0,IF($J742=\"Serielån\",$J739/$F758*-AJ762*AJ765,(AJ767-AJ740)*AJ762),0)))","v":0},{"$f":"SUM(Y742:AJ742)","v":0},{"$f":"IF(AL757=1,$J739,IF(AL758=1,-AJ743,IF(AL767<>0,IF($J742=\"Serielån\",$J739/$F758*-AL762*AL765,(AL767-AL740)*AL762),0)))","v":0},{"$f":"IF(AM757=1,$J739,IF(AM758=1,-AL743,IF(AM767<>0,IF($J742=\"Serielån\",$J739/$F758*-AM762*AM765,(AM767-AM740)*AM762),0)))","v":0},{"$f":"IF(AN757=1,$J739,IF(AN758=1,-AM743,IF(AN767<>0,IF($J742=\"Serielån\",$J739/$F758*-AN762*AN765,(AN767-AN740)*AN762),0)))","v":0},{"$f":"IF(AO757=1,$J739,IF(AO758=1,-AN743,IF(AO767<>0,IF($J742=\"Serielån\",$J739/$F758*-AO762*AO765,(AO767-AO740)*AO762),0)))","v":0},{"$f":"IF(AP757=1,$J739,IF(AP758=1,-AO743,IF(AP767<>0,IF($J742=\"Serielån\",$J739/$F758*-AP762*AP765,(AP767-AP740)*AP762),0)))","v":0},{"$f":"IF(AQ757=1,$J739,IF(AQ758=1,-AP743,IF(AQ767<>0,IF($J742=\"Serielån\",$J739/$F758*-AQ762*AQ765,(AQ767-AQ740)*AQ762),0)))","v":0},{"$f":"IF(AR757=1,$J739,IF(AR758=1,-AQ743,IF(AR767<>0,IF($J742=\"Serielån\",$J739/$F758*-AR762*AR765,(AR767-AR740)*AR762),0)))","v":0},{"$f":"IF(AS757=1,$J739,IF(AS758=1,-AR743,IF(AS767<>0,IF($J742=\"Serielån\",$J739/$F758*-AS762*AS765,(AS767-AS740)*AS762),0)))","v":0},{"$f":"IF(AT757=1,$J739,IF(AT758=1,-AS743,IF(AT767<>0,IF($J742=\"Serielån\",$J739/$F758*-AT762*AT765,(AT767-AT740)*AT762),0)))","v":0},{"$f":"IF(AU757=1,$J739,IF(AU758=1,-AT743,IF(AU767<>0,IF($J742=\"Serielån\",$J739/$F758*-AU762*AU765,(AU767-AU740)*AU762),0)))","v":0},{"$f":"IF(AV757=1,$J739,IF(AV758=1,-AU743,IF(AV767<>0,IF($J742=\"Serielån\",$J739/$F758*-AV762*AV765,(AV767-AV740)*AV762),0)))","v":0},{"$f":"IF(AW757=1,$J739,IF(AW758=1,-AV743,IF(AW767<>0,IF($J742=\"Serielån\",$J739/$F758*-AW762*AW765,(AW767-AW740)*AW762),0)))","v":0},{"$f":"SUM(AL742:AW742)","v":0},{"$f":"IF(AY757=1,$J739,IF(AY758=1,-AW743,IF(AY767<>0,IF($J742=\"Serielån\",$J739/$F758*-AY762*AY765,(AY767-AY740)*AY762),0)))","v":0},{"$f":"IF(AZ757=1,$J739,IF(AZ758=1,-AY743,IF(AZ767<>0,IF($J742=\"Serielån\",$J739/$F758*-AZ762*AZ765,(AZ767-AZ740)*AZ762),0)))","v":0},{"$f":"IF(BA757=1,$J739,IF(BA758=1,-AZ743,IF(BA767<>0,IF($J742=\"Serielån\",$J739/$F758*-BA762*BA765,(BA767-BA740)*BA762),0)))","v":0},{"$f":"IF(BB757=1,$J739,IF(BB758=1,-BA743,IF(BB767<>0,IF($J742=\"Serielån\",$J739/$F758*-BB762*BB765,(BB767-BB740)*BB762),0)))","v":0},{"$f":"IF(BC757=1,$J739,IF(BC758=1,-BB743,IF(BC767<>0,IF($J742=\"Serielån\",$J739/$F758*-BC762*BC765,(BC767-BC740)*BC762),0)))","v":0},{"$f":"IF(BD757=1,$J739,IF(BD758=1,-BC743,IF(BD767<>0,IF($J742=\"Serielån\",$J739/$F758*-BD762*BD765,(BD767-BD740)*BD762),0)))","v":0},{"$f":"IF(BE757=1,$J739,IF(BE758=1,-BD743,IF(BE767<>0,IF($J742=\"Serielån\",$J739/$F758*-BE762*BE765,(BE767-BE740)*BE762),0)))","v":0},{"$f":"IF(BF757=1,$J739,IF(BF758=1,-BE743,IF(BF767<>0,IF($J742=\"Serielån\",$J739/$F758*-BF762*BF765,(BF767-BF740)*BF762),0)))","v":0},{"$f":"IF(BG757=1,$J739,IF(BG758=1,-BF743,IF(BG767<>0,IF($J742=\"Serielån\",$J739/$F758*-BG762*BG765,(BG767-BG740)*BG762),0)))","v":0},{"$f":"IF(BH757=1,$J739,IF(BH758=1,-BG743,IF(BH767<>0,IF($J742=\"Serielån\",$J739/$F758*-BH762*BH765,(BH767-BH740)*BH762),0)))","v":0},{"$f":"IF(BI757=1,$J739,IF(BI758=1,-BH743,IF(BI767<>0,IF($J742=\"Serielån\",$J739/$F758*-BI762*BI765,(BI767-BI740)*BI762),0)))","v":0},{"$f":"IF(BJ757=1,$J739,IF(BJ758=1,-BI743,IF(BJ767<>0,IF($J742=\"Serielån\",$J739/$F758*-BJ762*BJ765,(BJ767-BJ740)*BJ762),0)))","v":0},{"$f":"SUM(AY742:BJ742)","v":0},{"$f":"IF(BL757=1,$J739,IF(BL758=1,-BJ743,IF(BL767<>0,IF($J742=\"Serielån\",$J739/$F758*-BL762*BL765,(BL767-BL740)*BL762),0)))","v":0},{"$f":"IF(BM757=1,$J739,IF(BM758=1,-BL743,IF(BM767<>0,IF($J742=\"Serielån\",$J739/$F758*-BM762*BM765,(BM767-BM740)*BM762),0)))","v":0},{"$f":"IF(BN757=1,$J739,IF(BN758=1,-BM743,IF(BN767<>0,IF($J742=\"Serielån\",$J739/$F758*-BN762*BN765,(BN767-BN740)*BN762),0)))","v":0},{"$f":"IF(BO757=1,$J739,IF(BO758=1,-BN743,IF(BO767<>0,IF($J742=\"Serielån\",$J739/$F758*-BO762*BO765,(BO767-BO740)*BO762),0)))","v":0},{"$f":"IF(BP757=1,$J739,IF(BP758=1,-BO743,IF(BP767<>0,IF($J742=\"Serielån\",$J739/$F758*-BP762*BP765,(BP767-BP740)*BP762),0)))","v":0},{"$f":"IF(BQ757=1,$J739,IF(BQ758=1,-BP743,IF(BQ767<>0,IF($J742=\"Serielån\",$J739/$F758*-BQ762*BQ765,(BQ767-BQ740)*BQ762),0)))","v":0},{"$f":"IF(BR757=1,$J739,IF(BR758=1,-BQ743,IF(BR767<>0,IF($J742=\"Serielån\",$J739/$F758*-BR762*BR765,(BR767-BR740)*BR762),0)))","v":0},{"$f":"IF(BS757=1,$J739,IF(BS758=1,-BR743,IF(BS767<>0,IF($J742=\"Serielån\",$J739/$F758*-BS762*BS765,(BS767-BS740)*BS762),0)))","v":0},{"$f":"IF(BT757=1,$J739,IF(BT758=1,-BS743,IF(BT767<>0,IF($J742=\"Serielån\",$J739/$F758*-BT762*BT765,(BT767-BT740)*BT762),0)))","v":0},{"$f":"IF(BU757=1,$J739,IF(BU758=1,-BT743,IF(BU767<>0,IF($J742=\"Serielån\",$J739/$F758*-BU762*BU765,(BU767-BU740)*BU762),0)))","v":0},{"$f":"IF(BV757=1,$J739,IF(BV758=1,-BU743,IF(BV767<>0,IF($J742=\"Serielån\",$J739/$F758*-BV762*BV765,(BV767-BV740)*BV762),0)))","v":0},{"$f":"IF(BW757=1,$J739,IF(BW758=1,-BV743,IF(BW767<>0,IF($J742=\"Serielån\",$J739/$F758*-BW762*BW765,(BW767-BW740)*BW762),0)))","v":0},{"$f":"SUM(BL742:BW742)","v":0},{"$f":"IF(BY757=1,$J739,IF(BY758=1,-BW743,IF(BY767<>0,IF($J742=\"Serielån\",$J739/$F758*-BY762*BY765,(BY767-BY740)*BY762),0)))","v":0},{"$f":"IF(BZ757=1,$J739,IF(BZ758=1,-BY743,IF(BZ767<>0,IF($J742=\"Serielån\",$J739/$F758*-BZ762*BZ765,(BZ767-BZ740)*BZ762),0)))","v":0},{"$f":"IF(CA757=1,$J739,IF(CA758=1,-BZ743,IF(CA767<>0,IF($J742=\"Serielån\",$J739/$F758*-CA762*CA765,(CA767-CA740)*CA762),0)))","v":0},{"$f":"IF(CB757=1,$J739,IF(CB758=1,-CA743,IF(CB767<>0,IF($J742=\"Serielån\",$J739/$F758*-CB762*CB765,(CB767-CB740)*CB762),0)))","v":0},{"$f":"IF(CC757=1,$J739,IF(CC758=1,-CB743,IF(CC767<>0,IF($J742=\"Serielån\",$J739/$F758*-CC762*CC765,(CC767-CC740)*CC762),0)))","v":0},{"$f":"IF(CD757=1,$J739,IF(CD758=1,-CC743,IF(CD767<>0,IF($J742=\"Serielån\",$J739/$F758*-CD762*CD765,(CD767-CD740)*CD762),0)))","v":0},{"$f":"IF(CE757=1,$J739,IF(CE758=1,-CD743,IF(CE767<>0,IF($J742=\"Serielån\",$J739/$F758*-CE762*CE765,(CE767-CE740)*CE762),0)))","v":0},{"$f":"IF(CF757=1,$J739,IF(CF758=1,-CE743,IF(CF767<>0,IF($J742=\"Serielån\",$J739/$F758*-CF762*CF765,(CF767-CF740)*CF762),0)))","v":0},{"$f":"IF(CG757=1,$J739,IF(CG758=1,-CF743,IF(CG767<>0,IF($J742=\"Serielån\",$J739/$F758*-CG762*CG765,(CG767-CG740)*CG762),0)))","v":0},{"$f":"IF(CH757=1,$J739,IF(CH758=1,-CG743,IF(CH767<>0,IF($J742=\"Serielån\",$J739/$F758*-CH762*CH765,(CH767-CH740)*CH762),0)))","v":0},{"$f":"IF(CI757=1,$J739,IF(CI758=1,-CH743,IF(CI767<>0,IF($J742=\"Serielån\",$J739/$F758*-CI762*CI765,(CI767-CI740)*CI762),0)))","v":0},{"$f":"IF(CJ757=1,$J739,IF(CJ758=1,-CI743,IF(CJ767<>0,IF($J742=\"Serielån\",$J739/$F758*-CJ762*CJ765,(CJ767-CJ740)*CJ762),0)))","v":0},{"$f":"SUM(BY742:CJ742)","v":0},{"$f":"IF(CL757=1,$J739,IF(CL758=1,-CJ743,IF(CL767<>0,IF($J742=\"Serielån\",$J739/$F758*-CL762*CL765,(CL767-CL740)*CL762),0)))","v":0},{"$f":"IF(CM757=1,$J739,IF(CM758=1,-CL743,IF(CM767<>0,IF($J742=\"Serielån\",$J739/$F758*-CM762*CM765,(CM767-CM740)*CM762),0)))","v":0},{"$f":"IF(CN757=1,$J739,IF(CN758=1,-CM743,IF(CN767<>0,IF($J742=\"Serielån\",$J739/$F758*-CN762*CN765,(CN767-CN740)*CN762),0)))","v":0},{"$f":"IF(CO757=1,$J739,IF(CO758=1,-CN743,IF(CO767<>0,IF($J742=\"Serielån\",$J739/$F758*-CO762*CO765,(CO767-CO740)*CO762),0)))","v":0},{"$f":"IF(CP757=1,$J739,IF(CP758=1,-CO743,IF(CP767<>0,IF($J742=\"Serielån\",$J739/$F758*-CP762*CP765,(CP767-CP740)*CP762),0)))","v":0},{"$f":"IF(CQ757=1,$J739,IF(CQ758=1,-CP743,IF(CQ767<>0,IF($J742=\"Serielån\",$J739/$F758*-CQ762*CQ765,(CQ767-CQ740)*CQ762),0)))","v":0},{"$f":"IF(CR757=1,$J739,IF(CR758=1,-CQ743,IF(CR767<>0,IF($J742=\"Serielån\",$J739/$F758*-CR762*CR765,(CR767-CR740)*CR762),0)))","v":0},{"$f":"IF(CS757=1,$J739,IF(CS758=1,-CR743,IF(CS767<>0,IF($J742=\"Serielån\",$J739/$F758*-CS762*CS765,(CS767-CS740)*CS762),0)))","v":0},{"$f":"IF(CT757=1,$J739,IF(CT758=1,-CS743,IF(CT767<>0,IF($J742=\"Serielån\",$J739/$F758*-CT762*CT765,(CT767-CT740)*CT762),0)))","v":0},{"$f":"IF(CU757=1,$J739,IF(CU758=1,-CT743,IF(CU767<>0,IF($J742=\"Serielån\",$J739/$F758*-CU762*CU765,(CU767-CU740)*CU762),0)))","v":0},{"$f":"IF(CV757=1,$J739,IF(CV758=1,-CU743,IF(CV767<>0,IF($J742=\"Serielån\",$J739/$F758*-CV762*CV765,(CV767-CV740)*CV762),0)))","v":0},{"$f":"IF(CW757=1,$J739,IF(CW758=1,-CV743,IF(CW767<>0,IF($J742=\"Serielån\",$J739/$F758*-CW762*CW765,(CW767-CW740)*CW762),0)))","v":0},{"$f":"SUM(CL742:CW742)","v":0},{"$f":"IF(CY757=1,$J739,IF(CY758=1,-CW743,IF(CY767<>0,IF($J742=\"Serielån\",$J739/$F758*-CY762*CY765,(CY767-CY740)*CY762),0)))","v":0},{"$f":"IF(CZ757=1,$J739,IF(CZ758=1,-CY743,IF(CZ767<>0,IF($J742=\"Serielån\",$J739/$F758*-CZ762*CZ765,(CZ767-CZ740)*CZ762),0)))","v":0},{"$f":"IF(DA757=1,$J739,IF(DA758=1,-CZ743,IF(DA767<>0,IF($J742=\"Serielån\",$J739/$F758*-DA762*DA765,(DA767-DA740)*DA762),0)))","v":0},{"$f":"IF(DB757=1,$J739,IF(DB758=1,-DA743,IF(DB767<>0,IF($J742=\"Serielån\",$J739/$F758*-DB762*DB765,(DB767-DB740)*DB762),0)))","v":0},{"$f":"IF(DC757=1,$J739,IF(DC758=1,-DB743,IF(DC767<>0,IF($J742=\"Serielån\",$J739/$F758*-DC762*DC765,(DC767-DC740)*DC762),0)))","v":0},{"$f":"IF(DD757=1,$J739,IF(DD758=1,-DC743,IF(DD767<>0,IF($J742=\"Serielån\",$J739/$F758*-DD762*DD765,(DD767-DD740)*DD762),0)))","v":0},{"$f":"IF(DE757=1,$J739,IF(DE758=1,-DD743,IF(DE767<>0,IF($J742=\"Serielån\",$J739/$F758*-DE762*DE765,(DE767-DE740)*DE762),0)))","v":0},{"$f":"IF(DF757=1,$J739,IF(DF758=1,-DE743,IF(DF767<>0,IF($J742=\"Serielån\",$J739/$F758*-DF762*DF765,(DF767-DF740)*DF762),0)))","v":0},{"$f":"IF(DG757=1,$J739,IF(DG758=1,-DF743,IF(DG767<>0,IF($J742=\"Serielån\",$J739/$F758*-DG762*DG765,(DG767-DG740)*DG762),0)))","v":0},{"$f":"IF(DH757=1,$J739,IF(DH758=1,-DG743,IF(DH767<>0,IF($J742=\"Serielån\",$J739/$F758*-DH762*DH765,(DH767-DH740)*DH762),0)))","v":0},{"$f":"IF(DI757=1,$J739,IF(DI758=1,-DH743,IF(DI767<>0,IF($J742=\"Serielån\",$J739/$F758*-DI762*DI765,(DI767-DI740)*DI762),0)))","v":0},{"$f":"IF(DJ757=1,$J739,IF(DJ758=1,-DI743,IF(DJ767<>0,IF($J742=\"Serielån\",$J739/$F758*-DJ762*DJ765,(DJ767-DJ740)*DJ762),0)))","v":0},{"$f":"SUM(CY742:DJ742)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":742}]
[1,{"$f":"\"F\"&C739","v":"F26"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y740*Y764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y744:AJ744)","v":0},{"$f":"+AL740*AL764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL744:AW744)","v":0},{"$f":"+AY740*AY764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY744:BJ744)","v":0},{"$f":"+BL740*BL764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL744:BW744)","v":0},{"$f":"+BY740*BY764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY744:CJ744)","v":0},{"$f":"+CL740*CL764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL744:CW744)","v":0},{"$f":"+CY740*CY764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY744:DJ744)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":744}]
[1,{"$f":"\"K\"&C739","v":"K26"},{"$f":"\"A\"&F739","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y742*Y764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL742*AL764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL749:AW749)","v":0},{"$f":"+AY742*AY764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY749:BJ749)","v":0},{"$f":"+BL742*BL764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL749:BW749)","v":0},{"$f":"+BY742*BY764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY749:CJ749)","v":0},{"$f":"+CL742*CL764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL749:CW749)","v":0},{"$f":"+CY742*CY764","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY749:DJ749)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":749}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":754}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X760+Y765,0)","v":0},{"$f":"ROUNDUP(Y760+Z765,0)","v":0},{"$f":"ROUNDUP(Z760+AA765,0)","v":1},{"$f":"ROUNDUP(AA760+AB765,0)","v":1},{"$f":"ROUNDUP(AB760+AC765,0)","v":1},{"$f":"ROUNDUP(AC760+AD765,0)","v":2},{"$f":"ROUNDUP(AD760+AE765,0)","v":2},{"$f":"ROUNDUP(AE760+AF765,0)","v":2},{"$f":"ROUNDUP(AF760+AG765,0)","v":3},{"$f":"ROUNDUP(AG760+AH765,0)","v":3},{"$f":"ROUNDUP(AH760+AI765,0)","v":3},{"$f":"ROUNDUP(AI760+AJ765,0)","v":4},null,{"$f":"ROUNDUP(AJ760+AL765,0)","v":4},{"$f":"ROUNDUP(AL760+AM765,0)","v":4},{"$f":"ROUNDUP(AM760+AN765,0)","v":5},{"$f":"ROUNDUP(AN760+AO765,0)","v":5},{"$f":"ROUNDUP(AO760+AP765,0)","v":5},{"$f":"ROUNDUP(AP760+AQ765,0)","v":6},{"$f":"ROUNDUP(AQ760+AR765,0)","v":6},{"$f":"ROUNDUP(AR760+AS765,0)","v":6},{"$f":"ROUNDUP(AS760+AT765,0)","v":7},{"$f":"ROUNDUP(AT760+AU765,0)","v":7},{"$f":"ROUNDUP(AU760+AV765,0)","v":7},{"$f":"ROUNDUP(AV760+AW765,0)","v":8},null,{"$f":"ROUNDUP(AW760+AY765,0)","v":8},{"$f":"ROUNDUP(AY760+AZ765,0)","v":8},{"$f":"ROUNDUP(AZ760+BA765,0)","v":9},{"$f":"ROUNDUP(BA760+BB765,0)","v":9},{"$f":"ROUNDUP(BB760+BC765,0)","v":9},{"$f":"ROUNDUP(BC760+BD765,0)","v":10},{"$f":"ROUNDUP(BD760+BE765,0)","v":10},{"$f":"ROUNDUP(BE760+BF765,0)","v":10},{"$f":"ROUNDUP(BF760+BG765,0)","v":11},{"$f":"ROUNDUP(BG760+BH765,0)","v":11},{"$f":"ROUNDUP(BH760+BI765,0)","v":11},{"$f":"ROUNDUP(BI760+BJ765,0)","v":12},null,{"$f":"ROUNDUP(BJ760+BL765,0)","v":12},{"$f":"ROUNDUP(BL760+BM765,0)","v":12},{"$f":"ROUNDUP(BM760+BN765,0)","v":13},{"$f":"ROUNDUP(BN760+BO765,0)","v":13},{"$f":"ROUNDUP(BO760+BP765,0)","v":13},{"$f":"ROUNDUP(BP760+BQ765,0)","v":14},{"$f":"ROUNDUP(BQ760+BR765,0)","v":14},{"$f":"ROUNDUP(BR760+BS765,0)","v":14},{"$f":"ROUNDUP(BS760+BT765,0)","v":15},{"$f":"ROUNDUP(BT760+BU765,0)","v":15},{"$f":"ROUNDUP(BU760+BV765,0)","v":15},{"$f":"ROUNDUP(BV760+BW765,0)","v":16},null,{"$f":"ROUNDUP(BW760+BY765,0)","v":16},{"$f":"ROUNDUP(BY760+BZ765,0)","v":16},{"$f":"ROUNDUP(BZ760+CA765,0)","v":17},{"$f":"ROUNDUP(CA760+CB765,0)","v":17},{"$f":"ROUNDUP(CB760+CC765,0)","v":17},{"$f":"ROUNDUP(CC760+CD765,0)","v":18},{"$f":"ROUNDUP(CD760+CE765,0)","v":18},{"$f":"ROUNDUP(CE760+CF765,0)","v":18},{"$f":"ROUNDUP(CF760+CG765,0)","v":19},{"$f":"ROUNDUP(CG760+CH765,0)","v":19},{"$f":"ROUNDUP(CH760+CI765,0)","v":19},{"$f":"ROUNDUP(CI760+CJ765,0)","v":20},null,{"$f":"ROUNDUP(CJ760+CL765,0)","v":20},{"$f":"ROUNDUP(CL760+CM765,0)","v":20},{"$f":"ROUNDUP(CM760+CN765,0)","v":21},{"$f":"ROUNDUP(CN760+CO765,0)","v":21},{"$f":"ROUNDUP(CO760+CP765,0)","v":21},{"$f":"ROUNDUP(CP760+CQ765,0)","v":22},{"$f":"ROUNDUP(CQ760+CR765,0)","v":22},{"$f":"ROUNDUP(CR760+CS765,0)","v":22},{"$f":"ROUNDUP(CS760+CT765,0)","v":23},{"$f":"ROUNDUP(CT760+CU765,0)","v":23},{"$f":"ROUNDUP(CU760+CV765,0)","v":23},{"$f":"ROUNDUP(CV760+CW765,0)","v":24},null,{"$f":"ROUNDUP(CW760+CY765,0)","v":24},{"$f":"ROUNDUP(CY760+CZ765,0)","v":24},{"$f":"ROUNDUP(CZ760+DA765,0)","v":25},{"$f":"ROUNDUP(DA760+DB765,0)","v":25},{"$f":"ROUNDUP(DB760+DC765,0)","v":25},{"$f":"ROUNDUP(DC760+DD765,0)","v":26},{"$f":"ROUNDUP(DD760+DE765,0)","v":26},{"$f":"ROUNDUP(DE760+DF765,0)","v":26},{"$f":"ROUNDUP(DF760+DG765,0)","v":27},{"$f":"ROUNDUP(DG760+DH765,0)","v":27},{"$f":"ROUNDUP(DH760+DI765,0)","v":27},{"$f":"ROUNDUP(DI760+DJ765,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":760}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y760<=$J741,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL760<=$J741,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY760<=$J741,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL760<=$J741,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY760<=$J741,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL760<=$J741,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY760<=$J741,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":762}]
[{"$f":"A768","v":1},{"$f":"\"B\"&C768","v":"B27"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y787=1,X772*-Y785/$G786*SUM(Y794:AJ794),X772*-Y785/$G786*Y794)","v":0},{"$f":"IF(Z787=1,Y772*-Z785/$G786*SUM(Z794:AL794),Y772*-Z785/$G786*Z794)","v":0},{"$f":"IF(AA787=1,Z772*-AA785/$G786*SUM(AA794:AM794),Z772*-AA785/$G786*AA794)","v":0},{"$f":"IF(AB787=1,AA772*-AB785/$G786*SUM(AB794:AN794),AA772*-AB785/$G786*AB794)","v":0},{"$f":"IF(AC787=1,AB772*-AC785/$G786*SUM(AC794:AO794),AB772*-AC785/$G786*AC794)","v":0},{"$f":"IF(AD787=1,AC772*-AD785/$G786*SUM(AD794:AP794),AC772*-AD785/$G786*AD794)","v":0},{"$f":"IF(AE787=1,AD772*-AE785/$G786*SUM(AE794:AQ794),AD772*-AE785/$G786*AE794)","v":0},{"$f":"IF(AF787=1,AE772*-AF785/$G786*SUM(AF794:AR794),AE772*-AF785/$G786*AF794)","v":0},{"$f":"IF(AG787=1,AF772*-AG785/$G786*SUM(AG794:AS794),AF772*-AG785/$G786*AG794)","v":0},{"$f":"IF(AH787=1,AG772*-AH785/$G786*SUM(AH794:AT794),AG772*-AH785/$G786*AH794)","v":0},{"$f":"IF(AI787=1,AH772*-AI785/$G786*SUM(AI794:AU794),AH772*-AI785/$G786*AI794)","v":0},{"$f":"IF(AJ787=1,AI772*-AJ785/$G786*SUM(AJ794:AV794),AI772*-AJ785/$G786*AJ794)","v":0},{"$f":"SUM(Y769:AJ769)","v":0},{"$f":"IF(AL787=1,AJ772*-AL785/$G786*SUM(AL794:AW794),AJ772*-AL785/$G786*AL794)","v":0},{"$f":"IF(AM787=1,AL772*-AM785/$G786*SUM(AM794:AZ794),AL772*-AM785/$G786*AM794)","v":0},{"$f":"IF(AN787=1,AM772*-AN785/$G786*SUM(AN794:BA794),AM772*-AN785/$G786*AN794)","v":0},{"$f":"IF(AO787=1,AN772*-AO785/$G786*SUM(AO794:BB794),AN772*-AO785/$G786*AO794)","v":0},{"$f":"IF(AP787=1,AO772*-AP785/$G786*SUM(AP794:BC794),AO772*-AP785/$G786*AP794)","v":0},{"$f":"IF(AQ787=1,AP772*-AQ785/$G786*SUM(AQ794:BD794),AP772*-AQ785/$G786*AQ794)","v":0},{"$f":"IF(AR787=1,AQ772*-AR785/$G786*SUM(AR794:BE794),AQ772*-AR785/$G786*AR794)","v":0},{"$f":"IF(AS787=1,AR772*-AS785/$G786*SUM(AS794:BF794),AR772*-AS785/$G786*AS794)","v":0},{"$f":"IF(AT787=1,AS772*-AT785/$G786*SUM(AT794:BG794),AS772*-AT785/$G786*AT794)","v":0},{"$f":"IF(AU787=1,AT772*-AU785/$G786*SUM(AU794:BH794),AT772*-AU785/$G786*AU794)","v":0},{"$f":"IF(AV787=1,AU772*-AV785/$G786*SUM(AV794:BI794),AU772*-AV785/$G786*AV794)","v":0},{"$f":"IF(AW787=1,AV772*-AW785/$G786*SUM(AW794:BJ794),AV772*-AW785/$G786*AW794)","v":0},{"$f":"SUM(AL769:AW769)","v":0},{"$f":"IF(AY787=1,AW772*-AY785/$G786*SUM(AY794:BJ794),AW772*-AY785/$G786*AY794)","v":0},{"$f":"IF(AZ787=1,AY772*-AZ785/$G786*SUM(AZ794:BM794),AY772*-AZ785/$G786*AZ794)","v":0},{"$f":"IF(BA787=1,AZ772*-BA785/$G786*SUM(BA794:BN794),AZ772*-BA785/$G786*BA794)","v":0},{"$f":"IF(BB787=1,BA772*-BB785/$G786*SUM(BB794:BO794),BA772*-BB785/$G786*BB794)","v":0},{"$f":"IF(BC787=1,BB772*-BC785/$G786*SUM(BC794:BP794),BB772*-BC785/$G786*BC794)","v":0},{"$f":"IF(BD787=1,BC772*-BD785/$G786*SUM(BD794:BQ794),BC772*-BD785/$G786*BD794)","v":0},{"$f":"IF(BE787=1,BD772*-BE785/$G786*SUM(BE794:BR794),BD772*-BE785/$G786*BE794)","v":0},{"$f":"IF(BF787=1,BE772*-BF785/$G786*SUM(BF794:BS794),BE772*-BF785/$G786*BF794)","v":0},{"$f":"IF(BG787=1,BF772*-BG785/$G786*SUM(BG794:BT794),BF772*-BG785/$G786*BG794)","v":0},{"$f":"IF(BH787=1,BG772*-BH785/$G786*SUM(BH794:BU794),BG772*-BH785/$G786*BH794)","v":0},{"$f":"IF(BI787=1,BH772*-BI785/$G786*SUM(BI794:BV794),BH772*-BI785/$G786*BI794)","v":0},{"$f":"IF(BJ787=1,BI772*-BJ785/$G786*SUM(BJ794:BW794),BI772*-BJ785/$G786*BJ794)","v":0},{"$f":"SUM(AY769:BJ769)","v":0},{"$f":"IF(BL787=1,BJ772*-BL785/$G786*SUM(BL794:BW794),BJ772*-BL785/$G786*BL794)","v":0},{"$f":"IF(BM787=1,BL772*-BM785/$G786*SUM(BM794:BZ794),BL772*-BM785/$G786*BM794)","v":0},{"$f":"IF(BN787=1,BM772*-BN785/$G786*SUM(BN794:CA794),BM772*-BN785/$G786*BN794)","v":0},{"$f":"IF(BO787=1,BN772*-BO785/$G786*SUM(BO794:CB794),BN772*-BO785/$G786*BO794)","v":0},{"$f":"IF(BP787=1,BO772*-BP785/$G786*SUM(BP794:CC794),BO772*-BP785/$G786*BP794)","v":0},{"$f":"IF(BQ787=1,BP772*-BQ785/$G786*SUM(BQ794:CD794),BP772*-BQ785/$G786*BQ794)","v":0},{"$f":"IF(BR787=1,BQ772*-BR785/$G786*SUM(BR794:CE794),BQ772*-BR785/$G786*BR794)","v":0},{"$f":"IF(BS787=1,BR772*-BS785/$G786*SUM(BS794:CF794),BR772*-BS785/$G786*BS794)","v":0},{"$f":"IF(BT787=1,BS772*-BT785/$G786*SUM(BT794:CG794),BS772*-BT785/$G786*BT794)","v":0},{"$f":"IF(BU787=1,BT772*-BU785/$G786*SUM(BU794:CH794),BT772*-BU785/$G786*BU794)","v":0},{"$f":"IF(BV787=1,BU772*-BV785/$G786*SUM(BV794:CI794),BU772*-BV785/$G786*BV794)","v":0},{"$f":"IF(BW787=1,BV772*-BW785/$G786*SUM(BW794:CJ794),BV772*-BW785/$G786*BW794)","v":0},{"$f":"SUM(BL769:BW769)","v":0},{"$f":"IF(BY787=1,BW772*-BY785/$G786*SUM(BY794:CJ794),BW772*-BY785/$G786*BY794)","v":0},{"$f":"IF(BZ787=1,BY772*-BZ785/$G786*SUM(BZ794:CM794),BY772*-BZ785/$G786*BZ794)","v":0},{"$f":"IF(CA787=1,BZ772*-CA785/$G786*SUM(CA794:CN794),BZ772*-CA785/$G786*CA794)","v":0},{"$f":"IF(CB787=1,CA772*-CB785/$G786*SUM(CB794:CO794),CA772*-CB785/$G786*CB794)","v":0},{"$f":"IF(CC787=1,CB772*-CC785/$G786*SUM(CC794:CP794),CB772*-CC785/$G786*CC794)","v":0},{"$f":"IF(CD787=1,CC772*-CD785/$G786*SUM(CD794:CQ794),CC772*-CD785/$G786*CD794)","v":0},{"$f":"IF(CE787=1,CD772*-CE785/$G786*SUM(CE794:CR794),CD772*-CE785/$G786*CE794)","v":0},{"$f":"IF(CF787=1,CE772*-CF785/$G786*SUM(CF794:CS794),CE772*-CF785/$G786*CF794)","v":0},{"$f":"IF(CG787=1,CF772*-CG785/$G786*SUM(CG794:CT794),CF772*-CG785/$G786*CG794)","v":0},{"$f":"IF(CH787=1,CG772*-CH785/$G786*SUM(CH794:CU794),CG772*-CH785/$G786*CH794)","v":0},{"$f":"IF(CI787=1,CH772*-CI785/$G786*SUM(CI794:CV794),CH772*-CI785/$G786*CI794)","v":0},{"$f":"IF(CJ787=1,CI772*-CJ785/$G786*SUM(CJ794:CW794),CI772*-CJ785/$G786*CJ794)","v":0},{"$f":"SUM(BY769:CJ769)","v":0},{"$f":"IF(CL787=1,CJ772*-CL785/$G786*SUM(CL794:CW794),CJ772*-CL785/$G786*CL794)","v":0},{"$f":"IF(CM787=1,CL772*-CM785/$G786*SUM(CM794:CZ794),CL772*-CM785/$G786*CM794)","v":0},{"$f":"IF(CN787=1,CM772*-CN785/$G786*SUM(CN794:DA794),CM772*-CN785/$G786*CN794)","v":0},{"$f":"IF(CO787=1,CN772*-CO785/$G786*SUM(CO794:DB794),CN772*-CO785/$G786*CO794)","v":0},{"$f":"IF(CP787=1,CO772*-CP785/$G786*SUM(CP794:DC794),CO772*-CP785/$G786*CP794)","v":0},{"$f":"IF(CQ787=1,CP772*-CQ785/$G786*SUM(CQ794:DD794),CP772*-CQ785/$G786*CQ794)","v":0},{"$f":"IF(CR787=1,CQ772*-CR785/$G786*SUM(CR794:DE794),CQ772*-CR785/$G786*CR794)","v":0},{"$f":"IF(CS787=1,CR772*-CS785/$G786*SUM(CS794:DF794),CR772*-CS785/$G786*CS794)","v":0},{"$f":"IF(CT787=1,CS772*-CT785/$G786*SUM(CT794:DG794),CS772*-CT785/$G786*CT794)","v":0},{"$f":"IF(CU787=1,CT772*-CU785/$G786*SUM(CU794:DH794),CT772*-CU785/$G786*CU794)","v":0},{"$f":"IF(CV787=1,CU772*-CV785/$G786*SUM(CV794:DI794),CU772*-CV785/$G786*CV794)","v":0},{"$f":"IF(CW787=1,CV772*-CW785/$G786*SUM(CW794:DJ794),CV772*-CW785/$G786*CW794)","v":0},{"$f":"SUM(CL769:CW769)","v":0},{"$f":"IF(CY787=1,CW772*-CY785/$G786*SUM(CY794:DJ794),CW772*-CY785/$G786*CY794)","v":0},{"$f":"IF(CZ787=1,CY772*-CZ785/$G786*SUM(CZ794:DM794),CY772*-CZ785/$G786*CZ794)","v":0},{"$f":"IF(DA787=1,CZ772*-DA785/$G786*SUM(DA794:DN794),CZ772*-DA785/$G786*DA794)","v":0},{"$f":"IF(DB787=1,DA772*-DB785/$G786*SUM(DB794:DO794),DA772*-DB785/$G786*DB794)","v":0},{"$f":"IF(DC787=1,DB772*-DC785/$G786*SUM(DC794:DP794),DB772*-DC785/$G786*DC794)","v":0},{"$f":"IF(DD787=1,DC772*-DD785/$G786*SUM(DD794:DQ794),DC772*-DD785/$G786*DD794)","v":0},{"$f":"IF(DE787=1,DD772*-DE785/$G786*SUM(DE794:DR794),DD772*-DE785/$G786*DE794)","v":0},{"$f":"IF(DF787=1,DE772*-DF785/$G786*SUM(DF794:DS794),DE772*-DF785/$G786*DF794)","v":0},{"$f":"IF(DG787=1,DF772*-DG785/$G786*SUM(DG794:DT794),DF772*-DG785/$G786*DG794)","v":0},{"$f":"IF(DH787=1,DG772*-DH785/$G786*SUM(DH794:DU794),DG772*-DH785/$G786*DH794)","v":0},{"$f":"IF(DI787=1,DH772*-DI785/$G786*SUM(DI794:DU794),DH772*-DI785/$G786*DI794)","v":0},{"$f":"IF(DJ787=1,DI772*-DJ785/$G786*SUM(DJ794:DU794),DI772*-DJ785/$G786*DJ794)","v":0},{"$f":"SUM(CY769:DJ769)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":769}]
[1,{"$f":"\"F\"&C768","v":"F27"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y769*Y793","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y773:AJ773)","v":0},{"$f":"+AL769*AL793","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL773:AW773)","v":0},{"$f":"+AY769*AY793","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY773:BJ773)","v":0},{"$f":"+BL769*BL793","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL773:BW773)","v":0},{"$f":"+BY769*BY793","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY773:CJ773)","v":0},{"$f":"+CL769*CL793","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL773:CW773)","v":0},{"$f":"+CY769*CY793","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY773:DJ773)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":773}]
[1,{"$f":"\"L\"&C768","v":"L27"},{"$f":"\"RG\"&F768","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X772*X793","v":0},{"$f":"+X779+Y777+Y778","v":0},{"$f":"+Y779+Z777+Z778","v":0},{"$f":"+Z779+AA777+AA778","v":0},{"$f":"+AA779+AB777+AB778","v":0},{"$f":"+AB779+AC777+AC778","v":0},{"$f":"+AC779+AD777+AD778","v":0},{"$f":"+AD779+AE777+AE778","v":0},{"$f":"+AE779+AF777+AF778","v":0},{"$f":"+AF779+AG777+AG778","v":0},{"$f":"+AG779+AH777+AH778","v":0},{"$f":"+AH779+AI777+AI778","v":0},{"$f":"+AI779+AJ777+AJ778","v":0},{"$f":"+AJ779","v":0},{"$f":"+AK779+AL777+AL778","v":0},{"$f":"+AL779+AM777+AM778","v":0},{"$f":"+AM779+AN777+AN778","v":0},{"$f":"+AN779+AO777+AO778","v":0},{"$f":"+AO779+AP777+AP778","v":0},{"$f":"+AP779+AQ777+AQ778","v":0},{"$f":"+AQ779+AR777+AR778","v":0},{"$f":"+AR779+AS777+AS778","v":0},{"$f":"+AS779+AT777+AT778","v":0},{"$f":"+AT779+AU777+AU778","v":0},{"$f":"+AU779+AV777+AV778","v":0},{"$f":"+AV779+AW777+AW778","v":0},{"$f":"+AW779","v":0},{"$f":"+AX779+AY777+AY778","v":0},{"$f":"+AY779+AZ777+AZ778","v":0},{"$f":"+AZ779+BA777+BA778","v":0},{"$f":"+BA779+BB777+BB778","v":0},{"$f":"+BB779+BC777+BC778","v":0},{"$f":"+BC779+BD777+BD778","v":0},{"$f":"+BD779+BE777+BE778","v":0},{"$f":"+BE779+BF777+BF778","v":0},{"$f":"+BF779+BG777+BG778","v":0},{"$f":"+BG779+BH777+BH778","v":0},{"$f":"+BH779+BI777+BI778","v":0},{"$f":"+BI779+BJ777+BJ778","v":0},{"$f":"+BJ779","v":0},{"$f":"+BK779+BL777+BL778","v":0},{"$f":"+BL779+BM777+BM778","v":0},{"$f":"+BM779+BN777+BN778","v":0},{"$f":"+BN779+BO777+BO778","v":0},{"$f":"+BO779+BP777+BP778","v":0},{"$f":"+BP779+BQ777+BQ778","v":0},{"$f":"+BQ779+BR777+BR778","v":0},{"$f":"+BR779+BS777+BS778","v":0},{"$f":"+BS779+BT777+BT778","v":0},{"$f":"+BT779+BU777+BU778","v":0},{"$f":"+BU779+BV777+BV778","v":0},{"$f":"+BV779+BW777+BW778","v":0},{"$f":"+BW779","v":0},{"$f":"+BX779+BY777+BY778","v":0},{"$f":"+BY779+BZ777+BZ778","v":0},{"$f":"+BZ779+CA777+CA778","v":0},{"$f":"+CA779+CB777+CB778","v":0},{"$f":"+CB779+CC777+CC778","v":0},{"$f":"+CC779+CD777+CD778","v":0},{"$f":"+CD779+CE777+CE778","v":0},{"$f":"+CE779+CF777+CF778","v":0},{"$f":"+CF779+CG777+CG778","v":0},{"$f":"+CG779+CH777+CH778","v":0},{"$f":"+CH779+CI777+CI778","v":0},{"$f":"+CI779+CJ777+CJ778","v":0},{"$f":"+CJ779","v":0},{"$f":"+CK779+CL777+CL778","v":0},{"$f":"+CL779+CM777+CM778","v":0},{"$f":"+CM779+CN777+CN778","v":0},{"$f":"+CN779+CO777+CO778","v":0},{"$f":"+CO779+CP777+CP778","v":0},{"$f":"+CP779+CQ777+CQ778","v":0},{"$f":"+CQ779+CR777+CR778","v":0},{"$f":"+CR779+CS777+CS778","v":0},{"$f":"+CS779+CT777+CT778","v":0},{"$f":"+CT779+CU777+CU778","v":0},{"$f":"+CU779+CV777+CV778","v":0},{"$f":"+CV779+CW777+CW778","v":0},{"$f":"+CW779","v":0},{"$f":"+CX779+CY777+CY778","v":0},{"$f":"+CY779+CZ777+CZ778","v":0},{"$f":"+CZ779+DA777+DA778","v":0},{"$f":"+DA779+DB777+DB778","v":0},{"$f":"+DB779+DC777+DC778","v":0},{"$f":"+DC779+DD777+DD778","v":0},{"$f":"+DD779+DE777+DE778","v":0},{"$f":"+DE779+DF777+DF778","v":0},{"$f":"+DF779+DG777+DG778","v":0},{"$f":"+DG779+DH777+DH778","v":0},{"$f":"+DH779+DI777+DI778","v":0},{"$f":"+DI779+DJ777+DJ778","v":0},{"$f":"+DJ779","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":779}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":784}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F769,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F772=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F772=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F772=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F772=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F772=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F772=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F772=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":786}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X789+Y794,0)","v":0},{"$f":"ROUNDUP(Y789+Z794,0)","v":0},{"$f":"ROUNDUP(Z789+AA794,0)","v":1},{"$f":"ROUNDUP(AA789+AB794,0)","v":1},{"$f":"ROUNDUP(AB789+AC794,0)","v":1},{"$f":"ROUNDUP(AC789+AD794,0)","v":2},{"$f":"ROUNDUP(AD789+AE794,0)","v":2},{"$f":"ROUNDUP(AE789+AF794,0)","v":2},{"$f":"ROUNDUP(AF789+AG794,0)","v":3},{"$f":"ROUNDUP(AG789+AH794,0)","v":3},{"$f":"ROUNDUP(AH789+AI794,0)","v":3},{"$f":"ROUNDUP(AI789+AJ794,0)","v":4},null,{"$f":"ROUNDUP(AJ789+AL794,0)","v":4},{"$f":"ROUNDUP(AL789+AM794,0)","v":4},{"$f":"ROUNDUP(AM789+AN794,0)","v":5},{"$f":"ROUNDUP(AN789+AO794,0)","v":5},{"$f":"ROUNDUP(AO789+AP794,0)","v":5},{"$f":"ROUNDUP(AP789+AQ794,0)","v":6},{"$f":"ROUNDUP(AQ789+AR794,0)","v":6},{"$f":"ROUNDUP(AR789+AS794,0)","v":6},{"$f":"ROUNDUP(AS789+AT794,0)","v":7},{"$f":"ROUNDUP(AT789+AU794,0)","v":7},{"$f":"ROUNDUP(AU789+AV794,0)","v":7},{"$f":"ROUNDUP(AV789+AW794,0)","v":8},null,{"$f":"ROUNDUP(AW789+AY794,0)","v":8},{"$f":"ROUNDUP(AY789+AZ794,0)","v":8},{"$f":"ROUNDUP(AZ789+BA794,0)","v":9},{"$f":"ROUNDUP(BA789+BB794,0)","v":9},{"$f":"ROUNDUP(BB789+BC794,0)","v":9},{"$f":"ROUNDUP(BC789+BD794,0)","v":10},{"$f":"ROUNDUP(BD789+BE794,0)","v":10},{"$f":"ROUNDUP(BE789+BF794,0)","v":10},{"$f":"ROUNDUP(BF789+BG794,0)","v":11},{"$f":"ROUNDUP(BG789+BH794,0)","v":11},{"$f":"ROUNDUP(BH789+BI794,0)","v":11},{"$f":"ROUNDUP(BI789+BJ794,0)","v":12},null,{"$f":"ROUNDUP(BJ789+BL794,0)","v":12},{"$f":"ROUNDUP(BL789+BM794,0)","v":12},{"$f":"ROUNDUP(BM789+BN794,0)","v":13},{"$f":"ROUNDUP(BN789+BO794,0)","v":13},{"$f":"ROUNDUP(BO789+BP794,0)","v":13},{"$f":"ROUNDUP(BP789+BQ794,0)","v":14},{"$f":"ROUNDUP(BQ789+BR794,0)","v":14},{"$f":"ROUNDUP(BR789+BS794,0)","v":14},{"$f":"ROUNDUP(BS789+BT794,0)","v":15},{"$f":"ROUNDUP(BT789+BU794,0)","v":15},{"$f":"ROUNDUP(BU789+BV794,0)","v":15},{"$f":"ROUNDUP(BV789+BW794,0)","v":16},null,{"$f":"ROUNDUP(BW789+BY794,0)","v":16},{"$f":"ROUNDUP(BY789+BZ794,0)","v":16},{"$f":"ROUNDUP(BZ789+CA794,0)","v":17},{"$f":"ROUNDUP(CA789+CB794,0)","v":17},{"$f":"ROUNDUP(CB789+CC794,0)","v":17},{"$f":"ROUNDUP(CC789+CD794,0)","v":18},{"$f":"ROUNDUP(CD789+CE794,0)","v":18},{"$f":"ROUNDUP(CE789+CF794,0)","v":18},{"$f":"ROUNDUP(CF789+CG794,0)","v":19},{"$f":"ROUNDUP(CG789+CH794,0)","v":19},{"$f":"ROUNDUP(CH789+CI794,0)","v":19},{"$f":"ROUNDUP(CI789+CJ794,0)","v":20},null,{"$f":"ROUNDUP(CJ789+CL794,0)","v":20},{"$f":"ROUNDUP(CL789+CM794,0)","v":20},{"$f":"ROUNDUP(CM789+CN794,0)","v":21},{"$f":"ROUNDUP(CN789+CO794,0)","v":21},{"$f":"ROUNDUP(CO789+CP794,0)","v":21},{"$f":"ROUNDUP(CP789+CQ794,0)","v":22},{"$f":"ROUNDUP(CQ789+CR794,0)","v":22},{"$f":"ROUNDUP(CR789+CS794,0)","v":22},{"$f":"ROUNDUP(CS789+CT794,0)","v":23},{"$f":"ROUNDUP(CT789+CU794,0)","v":23},{"$f":"ROUNDUP(CU789+CV794,0)","v":23},{"$f":"ROUNDUP(CV789+CW794,0)","v":24},null,{"$f":"ROUNDUP(CW789+CY794,0)","v":24},{"$f":"ROUNDUP(CY789+CZ794,0)","v":24},{"$f":"ROUNDUP(CZ789+DA794,0)","v":25},{"$f":"ROUNDUP(DA789+DB794,0)","v":25},{"$f":"ROUNDUP(DB789+DC794,0)","v":25},{"$f":"ROUNDUP(DC789+DD794,0)","v":26},{"$f":"ROUNDUP(DD789+DE794,0)","v":26},{"$f":"ROUNDUP(DE789+DF794,0)","v":26},{"$f":"ROUNDUP(DF789+DG794,0)","v":27},{"$f":"ROUNDUP(DG789+DH794,0)","v":27},{"$f":"ROUNDUP(DH789+DI794,0)","v":27},{"$f":"ROUNDUP(DI789+DJ794,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":789}]
[{"$f":"IF(J797=0,1,0)","v":1},{"$f":"\"A\"&C797","v":"A28"},{"$f":"+C768+1","v":28},null,{"$f":"\"Lån \"&C797","v":"Lån 28"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y814:AJ814)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL814:AW814)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY814:BJ814)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL814:BW814)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY814:CJ814)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL814:CW814)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY814:DJ814)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":797}]
[{"$f":"A798","v":1},{"$f":"\"C\"&C797","v":"C28"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y816=1,X801*-$F800/$G815*SUM(Y823:AJ823),X801*-$F800/$G815*Y823)","v":0},{"$f":"IF(Z816=1,Y801*-$F800/$G815*SUM(Z823:AL823),Y801*-$F800/$G815*Z823)","v":0},{"$f":"IF(AA816=1,Z801*-$F800/$G815*SUM(AA823:AM823),Z801*-$F800/$G815*AA823)","v":0},{"$f":"IF(AB816=1,AA801*-$F800/$G815*SUM(AB823:AN823),AA801*-$F800/$G815*AB823)","v":0},{"$f":"IF(AC816=1,AB801*-$F800/$G815*SUM(AC823:AO823),AB801*-$F800/$G815*AC823)","v":0},{"$f":"IF(AD816=1,AC801*-$F800/$G815*SUM(AD823:AP823),AC801*-$F800/$G815*AD823)","v":0},{"$f":"IF(AE816=1,AD801*-$F800/$G815*SUM(AE823:AQ823),AD801*-$F800/$G815*AE823)","v":0},{"$f":"IF(AF816=1,AE801*-$F800/$G815*SUM(AF823:AR823),AE801*-$F800/$G815*AF823)","v":0},{"$f":"IF(AG816=1,AF801*-$F800/$G815*SUM(AG823:AS823),AF801*-$F800/$G815*AG823)","v":0},{"$f":"IF(AH816=1,AG801*-$F800/$G815*SUM(AH823:AT823),AG801*-$F800/$G815*AH823)","v":0},{"$f":"IF(AI816=1,AH801*-$F800/$G815*SUM(AI823:AU823),AH801*-$F800/$G815*AI823)","v":0},{"$f":"IF(AJ816=1,AI801*-$F800/$G815*SUM(AJ823:AV823),AI801*-$F800/$G815*AJ823)","v":0},{"$f":"SUM(Y799:AJ799)","v":0},{"$f":"IF(AL816=1,AJ801*-$F800/$G815*SUM(AL823:AW823),AJ801*-$F800/$G815*AL823)","v":0},{"$f":"IF(AM816=1,AL801*-$F800/$G815*SUM(AM823:AZ823),AL801*-$F800/$G815*AM823)","v":0},{"$f":"IF(AN816=1,AM801*-$F800/$G815*SUM(AN823:BA823),AM801*-$F800/$G815*AN823)","v":0},{"$f":"IF(AO816=1,AN801*-$F800/$G815*SUM(AO823:BB823),AN801*-$F800/$G815*AO823)","v":0},{"$f":"IF(AP816=1,AO801*-$F800/$G815*SUM(AP823:BC823),AO801*-$F800/$G815*AP823)","v":0},{"$f":"IF(AQ816=1,AP801*-$F800/$G815*SUM(AQ823:BD823),AP801*-$F800/$G815*AQ823)","v":0},{"$f":"IF(AR816=1,AQ801*-$F800/$G815*SUM(AR823:BE823),AQ801*-$F800/$G815*AR823)","v":0},{"$f":"IF(AS816=1,AR801*-$F800/$G815*SUM(AS823:BF823),AR801*-$F800/$G815*AS823)","v":0},{"$f":"IF(AT816=1,AS801*-$F800/$G815*SUM(AT823:BG823),AS801*-$F800/$G815*AT823)","v":0},{"$f":"IF(AU816=1,AT801*-$F800/$G815*SUM(AU823:BH823),AT801*-$F800/$G815*AU823)","v":0},{"$f":"IF(AV816=1,AU801*-$F800/$G815*SUM(AV823:BI823),AU801*-$F800/$G815*AV823)","v":0},{"$f":"IF(AW816=1,AV801*-$F800/$G815*SUM(AW823:BJ823),AV801*-$F800/$G815*AW823)","v":0},{"$f":"SUM(AL799:AW799)","v":0},{"$f":"IF(AY816=1,AW801*-$F800/$G815*SUM(AY823:BJ823),AW801*-$F800/$G815*AY823)","v":0},{"$f":"IF(AZ816=1,AY801*-$F800/$G815*SUM(AZ823:BM823),AY801*-$F800/$G815*AZ823)","v":0},{"$f":"IF(BA816=1,AZ801*-$F800/$G815*SUM(BA823:BN823),AZ801*-$F800/$G815*BA823)","v":0},{"$f":"IF(BB816=1,BA801*-$F800/$G815*SUM(BB823:BO823),BA801*-$F800/$G815*BB823)","v":0},{"$f":"IF(BC816=1,BB801*-$F800/$G815*SUM(BC823:BP823),BB801*-$F800/$G815*BC823)","v":0},{"$f":"IF(BD816=1,BC801*-$F800/$G815*SUM(BD823:BQ823),BC801*-$F800/$G815*BD823)","v":0},{"$f":"IF(BE816=1,BD801*-$F800/$G815*SUM(BE823:BR823),BD801*-$F800/$G815*BE823)","v":0},{"$f":"IF(BF816=1,BE801*-$F800/$G815*SUM(BF823:BS823),BE801*-$F800/$G815*BF823)","v":0},{"$f":"IF(BG816=1,BF801*-$F800/$G815*SUM(BG823:BT823),BF801*-$F800/$G815*BG823)","v":0},{"$f":"IF(BH816=1,BG801*-$F800/$G815*SUM(BH823:BU823),BG801*-$F800/$G815*BH823)","v":0},{"$f":"IF(BI816=1,BH801*-$F800/$G815*SUM(BI823:BV823),BH801*-$F800/$G815*BI823)","v":0},{"$f":"IF(BJ816=1,BI801*-$F800/$G815*SUM(BJ823:BW823),BI801*-$F800/$G815*BJ823)","v":0},{"$f":"SUM(AY799:BJ799)","v":0},{"$f":"IF(BL816=1,BJ801*-$F800/$G815*SUM(BL823:BW823),BJ801*-$F800/$G815*BL823)","v":0},{"$f":"IF(BM816=1,BL801*-$F800/$G815*SUM(BM823:BZ823),BL801*-$F800/$G815*BM823)","v":0},{"$f":"IF(BN816=1,BM801*-$F800/$G815*SUM(BN823:CA823),BM801*-$F800/$G815*BN823)","v":0},{"$f":"IF(BO816=1,BN801*-$F800/$G815*SUM(BO823:CB823),BN801*-$F800/$G815*BO823)","v":0},{"$f":"IF(BP816=1,BO801*-$F800/$G815*SUM(BP823:CC823),BO801*-$F800/$G815*BP823)","v":0},{"$f":"IF(BQ816=1,BP801*-$F800/$G815*SUM(BQ823:CD823),BP801*-$F800/$G815*BQ823)","v":0},{"$f":"IF(BR816=1,BQ801*-$F800/$G815*SUM(BR823:CE823),BQ801*-$F800/$G815*BR823)","v":0},{"$f":"IF(BS816=1,BR801*-$F800/$G815*SUM(BS823:CF823),BR801*-$F800/$G815*BS823)","v":0},{"$f":"IF(BT816=1,BS801*-$F800/$G815*SUM(BT823:CG823),BS801*-$F800/$G815*BT823)","v":0},{"$f":"IF(BU816=1,BT801*-$F800/$G815*SUM(BU823:CH823),BT801*-$F800/$G815*BU823)","v":0},{"$f":"IF(BV816=1,BU801*-$F800/$G815*SUM(BV823:CI823),BU801*-$F800/$G815*BV823)","v":0},{"$f":"IF(BW816=1,BV801*-$F800/$G815*SUM(BW823:CJ823),BV801*-$F800/$G815*BW823)","v":0},{"$f":"SUM(BL799:BW799)","v":0},{"$f":"IF(BY816=1,BW801*-$F800/$G815*SUM(BY823:CJ823),BW801*-$F800/$G815*BY823)","v":0},{"$f":"IF(BZ816=1,BY801*-$F800/$G815*SUM(BZ823:CM823),BY801*-$F800/$G815*BZ823)","v":0},{"$f":"IF(CA816=1,BZ801*-$F800/$G815*SUM(CA823:CN823),BZ801*-$F800/$G815*CA823)","v":0},{"$f":"IF(CB816=1,CA801*-$F800/$G815*SUM(CB823:CO823),CA801*-$F800/$G815*CB823)","v":0},{"$f":"IF(CC816=1,CB801*-$F800/$G815*SUM(CC823:CP823),CB801*-$F800/$G815*CC823)","v":0},{"$f":"IF(CD816=1,CC801*-$F800/$G815*SUM(CD823:CQ823),CC801*-$F800/$G815*CD823)","v":0},{"$f":"IF(CE816=1,CD801*-$F800/$G815*SUM(CE823:CR823),CD801*-$F800/$G815*CE823)","v":0},{"$f":"IF(CF816=1,CE801*-$F800/$G815*SUM(CF823:CS823),CE801*-$F800/$G815*CF823)","v":0},{"$f":"IF(CG816=1,CF801*-$F800/$G815*SUM(CG823:CT823),CF801*-$F800/$G815*CG823)","v":0},{"$f":"IF(CH816=1,CG801*-$F800/$G815*SUM(CH823:CU823),CG801*-$F800/$G815*CH823)","v":0},{"$f":"IF(CI816=1,CH801*-$F800/$G815*SUM(CI823:CV823),CH801*-$F800/$G815*CI823)","v":0},{"$f":"IF(CJ816=1,CI801*-$F800/$G815*SUM(CJ823:CW823),CI801*-$F800/$G815*CJ823)","v":0},{"$f":"SUM(BY799:CJ799)","v":0},{"$f":"IF(CL816=1,CJ801*-$F800/$G815*SUM(CL823:CW823),CJ801*-$F800/$G815*CL823)","v":0},{"$f":"IF(CM816=1,CL801*-$F800/$G815*SUM(CM823:CZ823),CL801*-$F800/$G815*CM823)","v":0},{"$f":"IF(CN816=1,CM801*-$F800/$G815*SUM(CN823:DA823),CM801*-$F800/$G815*CN823)","v":0},{"$f":"IF(CO816=1,CN801*-$F800/$G815*SUM(CO823:DB823),CN801*-$F800/$G815*CO823)","v":0},{"$f":"IF(CP816=1,CO801*-$F800/$G815*SUM(CP823:DC823),CO801*-$F800/$G815*CP823)","v":0},{"$f":"IF(CQ816=1,CP801*-$F800/$G815*SUM(CQ823:DD823),CP801*-$F800/$G815*CQ823)","v":0},{"$f":"IF(CR816=1,CQ801*-$F800/$G815*SUM(CR823:DE823),CQ801*-$F800/$G815*CR823)","v":0},{"$f":"IF(CS816=1,CR801*-$F800/$G815*SUM(CS823:DF823),CR801*-$F800/$G815*CS823)","v":0},{"$f":"IF(CT816=1,CS801*-$F800/$G815*SUM(CT823:DG823),CS801*-$F800/$G815*CT823)","v":0},{"$f":"IF(CU816=1,CT801*-$F800/$G815*SUM(CU823:DH823),CT801*-$F800/$G815*CU823)","v":0},{"$f":"IF(CV816=1,CU801*-$F800/$G815*SUM(CV823:DI823),CU801*-$F800/$G815*CV823)","v":0},{"$f":"IF(CW816=1,CV801*-$F800/$G815*SUM(CW823:DJ823),CV801*-$F800/$G815*CW823)","v":0},{"$f":"SUM(CL799:CW799)","v":0},{"$f":"IF(CY816=1,CW801*-$F800/$G815*SUM(CY823:DJ823),CW801*-$F800/$G815*CY823)","v":0},{"$f":"IF(CZ816=1,CY801*-$F800/$G815*SUM(CZ823:DM823),CY801*-$F800/$G815*CZ823)","v":0},{"$f":"IF(DA816=1,CZ801*-$F800/$G815*SUM(DA823:DN823),CZ801*-$F800/$G815*DA823)","v":0},{"$f":"IF(DB816=1,DA801*-$F800/$G815*SUM(DB823:DO823),DA801*-$F800/$G815*DB823)","v":0},{"$f":"IF(DC816=1,DB801*-$F800/$G815*SUM(DC823:DP823),DB801*-$F800/$G815*DC823)","v":0},{"$f":"IF(DD816=1,DC801*-$F800/$G815*SUM(DD823:DQ823),DC801*-$F800/$G815*DD823)","v":0},{"$f":"IF(DE816=1,DD801*-$F800/$G815*SUM(DE823:DR823),DD801*-$F800/$G815*DE823)","v":0},{"$f":"IF(DF816=1,DE801*-$F800/$G815*SUM(DF823:DS823),DE801*-$F800/$G815*DF823)","v":0},{"$f":"IF(DG816=1,DF801*-$F800/$G815*SUM(DG823:DT823),DF801*-$F800/$G815*DG823)","v":0},{"$f":"IF(DH816=1,DG801*-$F800/$G815*SUM(DH823:DU823),DG801*-$F800/$G815*DH823)","v":0},{"$f":"IF(DI816=1,DH801*-$F800/$G815*SUM(DI823:DU823),DH801*-$F800/$G815*DI823)","v":0},{"$f":"IF(DJ816=1,DI801*-$F800/$G815*SUM(DJ823:DU823),DI801*-$F800/$G815*DJ823)","v":0},{"$f":"SUM(CY799:DJ799)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":799}]
[1,{"$f":"\"H\"&C797","v":"H28"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y816=1,$G802-Y809,IF(Y815=1,0,-Y809))","v":0},{"$f":"IF(Z816=1,$G802-Z809,IF(Z815=1,0,-Z809))","v":0},{"$f":"IF(AA816=1,$G802-AA809,IF(AA815=1,0,-AA809))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL816=1,$G802-AL809,IF(AL815=1,0,-AL809))","v":0},{"$f":"IF(AM816=1,$G802-AM809,IF(AM815=1,0,-AM809))","v":0},{"$f":"IF(AN816=1,$G802-AN809,IF(AN815=1,0,-AN809))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL804:AW804)","v":0},{"$f":"IF(AY816=1,$G802-AY809,IF(AY815=1,0,-AY809))","v":0},{"$f":"IF(AZ816=1,$G802-AZ809,IF(AZ815=1,0,-AZ809))","v":0},{"$f":"IF(BA816=1,$G802-BA809,IF(BA815=1,0,-BA809))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY804:BJ804)","v":0},{"$f":"IF(BL816=1,$G802-BL809,IF(BL815=1,0,-BL809))","v":0},{"$f":"IF(BM816=1,$G802-BM809,IF(BM815=1,0,-BM809))","v":0},{"$f":"IF(BN816=1,$G802-BN809,IF(BN815=1,0,-BN809))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL804:BW804)","v":0},{"$f":"IF(BY816=1,$G802-BY809,IF(BY815=1,0,-BY809))","v":0},{"$f":"IF(BZ816=1,$G802-BZ809,IF(BZ815=1,0,-BZ809))","v":0},{"$f":"IF(CA816=1,$G802-CA809,IF(CA815=1,0,-CA809))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY804:CJ804)","v":0},{"$f":"IF(CL816=1,$G802-CL809,IF(CL815=1,0,-CL809))","v":0},{"$f":"IF(CM816=1,$G802-CM809,IF(CM815=1,0,-CM809))","v":0},{"$f":"IF(CN816=1,$G802-CN809,IF(CN815=1,0,-CN809))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL804:CW804)","v":0},{"$f":"IF(CY816=1,$G802-CY809,IF(CY815=1,0,-CY809))","v":0},{"$f":"IF(CZ816=1,$G802-CZ809,IF(CZ815=1,0,-CZ809))","v":0},{"$f":"IF(DA816=1,$G802-DA809,IF(DA815=1,0,-DA809))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY804:DJ804)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":804}]
[1,null,{"$f":"\"RG\"&F797","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X817=1,F803,0)","v":0},{"$f":"+X810+Y809","v":0},{"$f":"+Y810+Z809","v":0},{"$f":"+Z810+AA809","v":0},{"$f":"+AA810+AB809","v":0},{"$f":"+AB810+AC809","v":0},{"$f":"+AC810+AD809","v":0},{"$f":"+AD810+AE809","v":0},{"$f":"+AE810+AF809","v":0},{"$f":"+AF810+AG809","v":0},{"$f":"+AG810+AH809","v":0},{"$f":"+AH810+AI809","v":0},{"$f":"+AI810+AJ809","v":0},{"$f":"+AJ810","v":0},{"$f":"+AK810+AL809","v":0},{"$f":"+AL810+AM809","v":0},{"$f":"+AM810+AN809","v":0},{"$f":"+AN810+AO809","v":0},{"$f":"+AO810+AP809","v":0},{"$f":"+AP810+AQ809","v":0},{"$f":"+AQ810+AR809","v":0},{"$f":"+AR810+AS809","v":0},{"$f":"+AS810+AT809","v":0},{"$f":"+AT810+AU809","v":0},{"$f":"+AU810+AV809","v":0},{"$f":"+AV810+AW809","v":0},{"$f":"+AW810","v":0},{"$f":"+AX810+AY809","v":0},{"$f":"+AY810+AZ809","v":0},{"$f":"+AZ810+BA809","v":0},{"$f":"+BA810+BB809","v":0},{"$f":"+BB810+BC809","v":0},{"$f":"+BC810+BD809","v":0},{"$f":"+BD810+BE809","v":0},{"$f":"+BE810+BF809","v":0},{"$f":"+BF810+BG809","v":0},{"$f":"+BG810+BH809","v":0},{"$f":"+BH810+BI809","v":0},{"$f":"+BI810+BJ809","v":0},{"$f":"+BJ810","v":0},{"$f":"+BK810+BL809","v":0},{"$f":"+BL810+BM809","v":0},{"$f":"+BM810+BN809","v":0},{"$f":"+BN810+BO809","v":0},{"$f":"+BO810+BP809","v":0},{"$f":"+BP810+BQ809","v":0},{"$f":"+BQ810+BR809","v":0},{"$f":"+BR810+BS809","v":0},{"$f":"+BS810+BT809","v":0},{"$f":"+BT810+BU809","v":0},{"$f":"+BU810+BV809","v":0},{"$f":"+BV810+BW809","v":0},{"$f":"+BW810","v":0},{"$f":"+BX810+BY809","v":0},{"$f":"+BY810+BZ809","v":0},{"$f":"+BZ810+CA809","v":0},{"$f":"+CA810+CB809","v":0},{"$f":"+CB810+CC809","v":0},{"$f":"+CC810+CD809","v":0},{"$f":"+CD810+CE809","v":0},{"$f":"+CE810+CF809","v":0},{"$f":"+CF810+CG809","v":0},{"$f":"+CG810+CH809","v":0},{"$f":"+CH810+CI809","v":0},{"$f":"+CI810+CJ809","v":0},{"$f":"+CJ810","v":0},{"$f":"+CK810+CL809","v":0},{"$f":"+CL810+CM809","v":0},{"$f":"+CM810+CN809","v":0},{"$f":"+CN810+CO809","v":0},{"$f":"+CO810+CP809","v":0},{"$f":"+CP810+CQ809","v":0},{"$f":"+CQ810+CR809","v":0},{"$f":"+CR810+CS809","v":0},{"$f":"+CS810+CT809","v":0},{"$f":"+CT810+CU809","v":0},{"$f":"+CU810+CV809","v":0},{"$f":"+CV810+CW809","v":0},{"$f":"+CW810","v":0},{"$f":"+CX810+CY809","v":0},{"$f":"+CY810+CZ809","v":0},{"$f":"+CZ810+DA809","v":0},{"$f":"+DA810+DB809","v":0},{"$f":"+DB810+DC809","v":0},{"$f":"+DC810+DD809","v":0},{"$f":"+DD810+DE809","v":0},{"$f":"+DE810+DF809","v":0},{"$f":"+DF810+DG809","v":0},{"$f":"+DG810+DH809","v":0},{"$f":"+DH810+DI809","v":0},{"$f":"+DI810+DJ809","v":0},{"$f":"+DJ810","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":810}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F799","v":0},{"$f":"IF(Z797=\"\",Y814,Z797)","v":0},{"$f":"IF(AA797=\"\",Z814,AA797)","v":0},{"$f":"IF(AB797=\"\",AA814,AB797)","v":0},{"$f":"IF(AC797=\"\",AB814,AC797)","v":0},{"$f":"IF(AD797=\"\",AC814,AD797)","v":0},{"$f":"IF(AE797=\"\",AD814,AE797)","v":0},{"$f":"IF(AF797=\"\",AE814,AF797)","v":0},{"$f":"IF(AG797=\"\",AF814,AG797)","v":0},{"$f":"IF(AH797=\"\",AG814,AH797)","v":0},{"$f":"IF(AI797=\"\",AH814,AI797)","v":0},{"$f":"IF(AJ797=\"\",AI814,AJ797)","v":0},null,{"$f":"IF(AL797=\"\",AJ814,AL797)","v":0},{"$f":"IF(AM797=\"\",AL814,AM797)","v":0},{"$f":"IF(AN797=\"\",AM814,AN797)","v":0},{"$f":"IF(AO797=\"\",AN814,AO797)","v":0},{"$f":"IF(AP797=\"\",AO814,AP797)","v":0},{"$f":"IF(AQ797=\"\",AP814,AQ797)","v":0},{"$f":"IF(AR797=\"\",AQ814,AR797)","v":0},{"$f":"IF(AS797=\"\",AR814,AS797)","v":0},{"$f":"IF(AT797=\"\",AS814,AT797)","v":0},{"$f":"IF(AU797=\"\",AT814,AU797)","v":0},{"$f":"IF(AV797=\"\",AU814,AV797)","v":0},{"$f":"IF(AW797=\"\",AV814,AW797)","v":0},null,{"$f":"IF(AY797=\"\",AW814,AY797)","v":0},{"$f":"IF(AZ797=\"\",AY814,AZ797)","v":0},{"$f":"IF(BA797=\"\",AZ814,BA797)","v":0},{"$f":"IF(BB797=\"\",BA814,BB797)","v":0},{"$f":"IF(BC797=\"\",BB814,BC797)","v":0},{"$f":"IF(BD797=\"\",BC814,BD797)","v":0},{"$f":"IF(BE797=\"\",BD814,BE797)","v":0},{"$f":"IF(BF797=\"\",BE814,BF797)","v":0},{"$f":"IF(BG797=\"\",BF814,BG797)","v":0},{"$f":"IF(BH797=\"\",BG814,BH797)","v":0},{"$f":"IF(BI797=\"\",BH814,BI797)","v":0},{"$f":"IF(BJ797=\"\",BI814,BJ797)","v":0},null,{"$f":"IF(BL797=\"\",BJ814,BL797)","v":0},{"$f":"IF(BM797=\"\",BL814,BM797)","v":0},{"$f":"IF(BN797=\"\",BM814,BN797)","v":0},{"$f":"IF(BO797=\"\",BN814,BO797)","v":0},{"$f":"IF(BP797=\"\",BO814,BP797)","v":0},{"$f":"IF(BQ797=\"\",BP814,BQ797)","v":0},{"$f":"IF(BR797=\"\",BQ814,BR797)","v":0},{"$f":"IF(BS797=\"\",BR814,BS797)","v":0},{"$f":"IF(BT797=\"\",BS814,BT797)","v":0},{"$f":"IF(BU797=\"\",BT814,BU797)","v":0},{"$f":"IF(BV797=\"\",BU814,BV797)","v":0},{"$f":"IF(BW797=\"\",BV814,BW797)","v":0},null,{"$f":"IF(BY797=\"\",BW814,BY797)","v":0},{"$f":"IF(BZ797=\"\",BY814,BZ797)","v":0},{"$f":"IF(CA797=\"\",BZ814,CA797)","v":0},{"$f":"IF(CB797=\"\",CA814,CB797)","v":0},{"$f":"IF(CC797=\"\",CB814,CC797)","v":0},{"$f":"IF(CD797=\"\",CC814,CD797)","v":0},{"$f":"IF(CE797=\"\",CD814,CE797)","v":0},{"$f":"IF(CF797=\"\",CE814,CF797)","v":0},{"$f":"IF(CG797=\"\",CF814,CG797)","v":0},{"$f":"IF(CH797=\"\",CG814,CH797)","v":0},{"$f":"IF(CI797=\"\",CH814,CI797)","v":0},{"$f":"IF(CJ797=\"\",CI814,CJ797)","v":0},null,{"$f":"IF(CL797=\"\",CJ814,CL797)","v":0},{"$f":"IF(CM797=\"\",CL814,CM797)","v":0},{"$f":"IF(CN797=\"\",CM814,CN797)","v":0},{"$f":"IF(CO797=\"\",CN814,CO797)","v":0},{"$f":"IF(CP797=\"\",CO814,CP797)","v":0},{"$f":"IF(CQ797=\"\",CP814,CQ797)","v":0},{"$f":"IF(CR797=\"\",CQ814,CR797)","v":0},{"$f":"IF(CS797=\"\",CR814,CS797)","v":0},{"$f":"IF(CT797=\"\",CS814,CT797)","v":0},{"$f":"IF(CU797=\"\",CT814,CU797)","v":0},{"$f":"IF(CV797=\"\",CU814,CV797)","v":0},{"$f":"IF(CW797=\"\",CV814,CW797)","v":0},null,{"$f":"IF(CY797=\"\",CW814,CY797)","v":0},{"$f":"IF(CZ797=\"\",CY814,CZ797)","v":0},{"$f":"IF(DA797=\"\",CZ814,DA797)","v":0},{"$f":"IF(DB797=\"\",DA814,DB797)","v":0},{"$f":"IF(DC797=\"\",DB814,DC797)","v":0},{"$f":"IF(DD797=\"\",DC814,DD797)","v":0},{"$f":"IF(DE797=\"\",DD814,DE797)","v":0},{"$f":"IF(DF797=\"\",DE814,DF797)","v":0},{"$f":"IF(DG797=\"\",DF814,DG797)","v":0},{"$f":"IF(DH797=\"\",DG814,DH797)","v":0},{"$f":"IF(DI797=\"\",DH814,DI797)","v":0},{"$f":"IF(DJ797=\"\",DI814,DJ797)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":814}]
[2,null,null,null,null,{"$f":"F797","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N817","v":1},{"$f":"O817","v":1},{"$f":"P817","v":1},{"$f":"Q817","v":1},{"$f":"R817","v":1},{"$f":"S817","v":1},{"$f":"T817","v":1},{"$f":"U817","v":1},{"$f":"V817","v":1},{"$f":"W817","v":1},{"$f":"X817","v":1},{"$f":"IF(F801=0,1,0)","v":1},{"$f":"X817+X815-X816","v":1},{"$f":"Y817+Y815-Y816-Y821","v":1},{"$f":"Z817+Z815-Z816-Z821","v":1},{"$f":"AA817+AA815-AA816-AA821","v":1},{"$f":"AB817+AB815-AB816-AB821","v":1},{"$f":"AC817+AC815-AC816-AC821","v":1},{"$f":"AD817+AD815-AD816-AD821","v":1},{"$f":"AE817+AE815-AE816-AE821","v":1},{"$f":"AF817+AF815-AF816-AF821","v":1},{"$f":"AG817+AG815-AG816-AG821","v":1},{"$f":"AH817+AH815-AH816-AH821","v":1},{"$f":"AI817+AI815-AI816-AI821","v":1},{"$f":"AJ817","v":1},{"$f":"AJ817+AJ815-AJ816-AJ821","v":1},{"$f":"AL817+AL815-AL816-AL821","v":1},{"$f":"AM817+AM815-AM816-AM821","v":1},{"$f":"AN817+AN815-AN816-AN821","v":1},{"$f":"AO817+AO815-AO816-AO821","v":1},{"$f":"AP817+AP815-AP816-AP821","v":1},{"$f":"AQ817+AQ815-AQ816-AQ821","v":1},{"$f":"AR817+AR815-AR816-AR821","v":1},{"$f":"AS817+AS815-AS816-AS821","v":1},{"$f":"AT817+AT815-AT816-AT821","v":1},{"$f":"AU817+AU815-AU816-AU821","v":1},{"$f":"AV817+AV815-AV816-AV821","v":1},{"$f":"AW817","v":1},{"$f":"AW817+AW815-AW816-AW821","v":1},{"$f":"AY817+AY815-AY816-AY821","v":1},{"$f":"AZ817+AZ815-AZ816-AZ821","v":1},{"$f":"BA817+BA815-BA816-BA821","v":1},{"$f":"BB817+BB815-BB816-BB821","v":1},{"$f":"BC817+BC815-BC816-BC821","v":1},{"$f":"BD817+BD815-BD816-BD821","v":1},{"$f":"BE817+BE815-BE816-BE821","v":1},{"$f":"BF817+BF815-BF816-BF821","v":1},{"$f":"BG817+BG815-BG816-BG821","v":1},{"$f":"BH817+BH815-BH816-BH821","v":1},{"$f":"BI817+BI815-BI816-BI821","v":1},{"$f":"BJ817","v":1},{"$f":"BJ817+BJ815-BJ816-BJ821","v":1},{"$f":"BL817+BL815-BL816-BL821","v":1},{"$f":"BM817+BM815-BM816-BM821","v":1},{"$f":"BN817+BN815-BN816-BN821","v":1},{"$f":"BO817+BO815-BO816-BO821","v":1},{"$f":"BP817+BP815-BP816-BP821","v":1},{"$f":"BQ817+BQ815-BQ816-BQ821","v":1},{"$f":"BR817+BR815-BR816-BR821","v":1},{"$f":"BS817+BS815-BS816-BS821","v":1},{"$f":"BT817+BT815-BT816-BT821","v":1},{"$f":"BU817+BU815-BU816-BU821","v":1},{"$f":"BV817+BV815-BV816-BV821","v":1},{"$f":"BW817","v":1},{"$f":"BW817+BW815-BW816-BW821","v":1},{"$f":"BY817+BY815-BY816-BY821","v":1},{"$f":"BZ817+BZ815-BZ816-BZ821","v":1},{"$f":"CA817+CA815-CA816-CA821","v":1},{"$f":"CB817+CB815-CB816-CB821","v":1},{"$f":"CC817+CC815-CC816-CC821","v":1},{"$f":"CD817+CD815-CD816-CD821","v":1},{"$f":"CE817+CE815-CE816-CE821","v":1},{"$f":"CF817+CF815-CF816-CF821","v":1},{"$f":"CG817+CG815-CG816-CG821","v":1},{"$f":"CH817+CH815-CH816-CH821","v":1},{"$f":"CI817+CI815-CI816-CI821","v":1},{"$f":"CJ817","v":1},{"$f":"CJ817+CJ815-CJ816-CJ821","v":1},{"$f":"CL817+CL815-CL816-CL821","v":1},{"$f":"CM817+CM815-CM816-CM821","v":1},{"$f":"CN817+CN815-CN816-CN821","v":1},{"$f":"CO817+CO815-CO816-CO821","v":1},{"$f":"CP817+CP815-CP816-CP821","v":1},{"$f":"CQ817+CQ815-CQ816-CQ821","v":1},{"$f":"CR817+CR815-CR816-CR821","v":1},{"$f":"CS817+CS815-CS816-CS821","v":1},{"$f":"CT817+CT815-CT816-CT821","v":1},{"$f":"CU817+CU815-CU816-CU821","v":1},{"$f":"CV817+CV815-CV816-CV821","v":1},{"$f":"CW817","v":1},{"$f":"CW817+CW815-CW816-CW821","v":1},{"$f":"CY817+CY815-CY816-CY821","v":1},{"$f":"CZ817+CZ815-CZ816-CZ821","v":1},{"$f":"DA817+DA815-DA816-DA821","v":1},{"$f":"DB817+DB815-DB816-DB821","v":1},{"$f":"DC817+DC815-DC816-DC821","v":1},{"$f":"DD817+DD815-DD816-DD821","v":1},{"$f":"DE817+DE815-DE816-DE821","v":1},{"$f":"DF817+DF815-DF816-DF821","v":1},{"$f":"DG817+DG815-DG816-DG821","v":1},{"$f":"DH817+DH815-DH816-DH821","v":1},{"$f":"DI817+DI815-DI816-DI821","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":817}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y823","v":0},{"$f":"IF(SUM($Y824:Y824)>1,ROUNDUP(Z823,0),Z823)","v":0},{"$f":"IF(SUM($Y824:Z824)>1,ROUNDUP(AA823,0),AA823)","v":1},{"$f":"IF(SUM($Y824:AA824)>1,ROUNDUP(AB823,0),AB823)","v":0},{"$f":"IF(SUM($Y824:AB824)>1,ROUNDUP(AC823,0),AC823)","v":0},{"$f":"IF(SUM($Y824:AC824)>1,ROUNDUP(AD823,0),AD823)","v":1},{"$f":"IF(SUM($Y824:AD824)>1,ROUNDUP(AE823,0),AE823)","v":0},{"$f":"IF(SUM($Y824:AE824)>1,ROUNDUP(AF823,0),AF823)","v":0},{"$f":"IF(SUM($Y824:AF824)>1,ROUNDUP(AG823,0),AG823)","v":1},{"$f":"IF(SUM($Y824:AG824)>1,ROUNDUP(AH823,0),AH823)","v":0},{"$f":"IF(SUM($Y824:AH824)>1,ROUNDUP(AI823,0),AI823)","v":0},{"$f":"IF(SUM($Y824:AI824)>1,ROUNDUP(AJ823,0),AJ823)","v":1},null,{"$f":"IF(SUM($Y824:AK824)>1,ROUNDUP(AL823,0),AL823)","v":0},{"$f":"IF(SUM($Y824:AL824)>1,ROUNDUP(AM823,0),AM823)","v":0},{"$f":"IF(SUM($Y824:AM824)>1,ROUNDUP(AN823,0),AN823)","v":1},{"$f":"IF(SUM($Y824:AN824)>1,ROUNDUP(AO823,0),AO823)","v":0},{"$f":"IF(SUM($Y824:AO824)>1,ROUNDUP(AP823,0),AP823)","v":0},{"$f":"IF(SUM($Y824:AP824)>1,ROUNDUP(AQ823,0),AQ823)","v":1},{"$f":"IF(SUM($Y824:AQ824)>1,ROUNDUP(AR823,0),AR823)","v":0},{"$f":"IF(SUM($Y824:AR824)>1,ROUNDUP(AS823,0),AS823)","v":0},{"$f":"IF(SUM($Y824:AS824)>1,ROUNDUP(AT823,0),AT823)","v":1},{"$f":"IF(SUM($Y824:AT824)>1,ROUNDUP(AU823,0),AU823)","v":0},{"$f":"IF(SUM($Y824:AU824)>1,ROUNDUP(AV823,0),AV823)","v":0},{"$f":"IF(SUM($Y824:AV824)>1,ROUNDUP(AW823,0),AW823)","v":1},null,{"$f":"IF(SUM($Y824:AX824)>1,ROUNDUP(AY823,0),AY823)","v":0},{"$f":"IF(SUM($Y824:AY824)>1,ROUNDUP(AZ823,0),AZ823)","v":0},{"$f":"IF(SUM($Y824:AZ824)>1,ROUNDUP(BA823,0),BA823)","v":1},{"$f":"IF(SUM($Y824:BA824)>1,ROUNDUP(BB823,0),BB823)","v":0},{"$f":"IF(SUM($Y824:BB824)>1,ROUNDUP(BC823,0),BC823)","v":0},{"$f":"IF(SUM($Y824:BC824)>1,ROUNDUP(BD823,0),BD823)","v":1},{"$f":"IF(SUM($Y824:BD824)>1,ROUNDUP(BE823,0),BE823)","v":0},{"$f":"IF(SUM($Y824:BE824)>1,ROUNDUP(BF823,0),BF823)","v":0},{"$f":"IF(SUM($Y824:BF824)>1,ROUNDUP(BG823,0),BG823)","v":1},{"$f":"IF(SUM($Y824:BG824)>1,ROUNDUP(BH823,0),BH823)","v":0},{"$f":"IF(SUM($Y824:BH824)>1,ROUNDUP(BI823,0),BI823)","v":0},{"$f":"IF(SUM($Y824:BI824)>1,ROUNDUP(BJ823,0),BJ823)","v":1},null,{"$f":"IF(SUM($Y824:BK824)>1,ROUNDUP(BL823,0),BL823)","v":0},{"$f":"IF(SUM($Y824:BL824)>1,ROUNDUP(BM823,0),BM823)","v":0},{"$f":"IF(SUM($Y824:BM824)>1,ROUNDUP(BN823,0),BN823)","v":1},{"$f":"IF(SUM($Y824:BN824)>1,ROUNDUP(BO823,0),BO823)","v":0},{"$f":"IF(SUM($Y824:BO824)>1,ROUNDUP(BP823,0),BP823)","v":0},{"$f":"IF(SUM($Y824:BP824)>1,ROUNDUP(BQ823,0),BQ823)","v":1},{"$f":"IF(SUM($Y824:BQ824)>1,ROUNDUP(BR823,0),BR823)","v":0},{"$f":"IF(SUM($Y824:BR824)>1,ROUNDUP(BS823,0),BS823)","v":0},{"$f":"IF(SUM($Y824:BS824)>1,ROUNDUP(BT823,0),BT823)","v":1},{"$f":"IF(SUM($Y824:BT824)>1,ROUNDUP(BU823,0),BU823)","v":0},{"$f":"IF(SUM($Y824:BU824)>1,ROUNDUP(BV823,0),BV823)","v":0},{"$f":"IF(SUM($Y824:BV824)>1,ROUNDUP(BW823,0),BW823)","v":1},null,{"$f":"IF(SUM($Y824:BX824)>1,ROUNDUP(BY823,0),BY823)","v":0},{"$f":"IF(SUM($Y824:BY824)>1,ROUNDUP(BZ823,0),BZ823)","v":0},{"$f":"IF(SUM($Y824:BZ824)>1,ROUNDUP(CA823,0),CA823)","v":1},{"$f":"IF(SUM($Y824:CA824)>1,ROUNDUP(CB823,0),CB823)","v":0},{"$f":"IF(SUM($Y824:CB824)>1,ROUNDUP(CC823,0),CC823)","v":0},{"$f":"IF(SUM($Y824:CC824)>1,ROUNDUP(CD823,0),CD823)","v":1},{"$f":"IF(SUM($Y824:CD824)>1,ROUNDUP(CE823,0),CE823)","v":0},{"$f":"IF(SUM($Y824:CE824)>1,ROUNDUP(CF823,0),CF823)","v":0},{"$f":"IF(SUM($Y824:CF824)>1,ROUNDUP(CG823,0),CG823)","v":1},{"$f":"IF(SUM($Y824:CG824)>1,ROUNDUP(CH823,0),CH823)","v":0},{"$f":"IF(SUM($Y824:CH824)>1,ROUNDUP(CI823,0),CI823)","v":0},{"$f":"IF(SUM($Y824:CI824)>1,ROUNDUP(CJ823,0),CJ823)","v":1},null,{"$f":"IF(SUM($Y824:CK824)>1,ROUNDUP(CL823,0),CL823)","v":0},{"$f":"IF(SUM($Y824:CL824)>1,ROUNDUP(CM823,0),CM823)","v":0},{"$f":"IF(SUM($Y824:CM824)>1,ROUNDUP(CN823,0),CN823)","v":1},{"$f":"IF(SUM($Y824:CN824)>1,ROUNDUP(CO823,0),CO823)","v":0},{"$f":"IF(SUM($Y824:CO824)>1,ROUNDUP(CP823,0),CP823)","v":0},{"$f":"IF(SUM($Y824:CP824)>1,ROUNDUP(CQ823,0),CQ823)","v":1},{"$f":"IF(SUM($Y824:CQ824)>1,ROUNDUP(CR823,0),CR823)","v":0},{"$f":"IF(SUM($Y824:CR824)>1,ROUNDUP(CS823,0),CS823)","v":0},{"$f":"IF(SUM($Y824:CS824)>1,ROUNDUP(CT823,0),CT823)","v":1},{"$f":"IF(SUM($Y824:CT824)>1,ROUNDUP(CU823,0),CU823)","v":0},{"$f":"IF(SUM($Y824:CU824)>1,ROUNDUP(CV823,0),CV823)","v":0},{"$f":"IF(SUM($Y824:CV824)>1,ROUNDUP(CW823,0),CW823)","v":1},null,{"$f":"IF(SUM($Y824:CX824)>1,ROUNDUP(CY823,0),CY823)","v":0},{"$f":"IF(SUM($Y824:CY824)>1,ROUNDUP(CZ823,0),CZ823)","v":0},{"$f":"IF(SUM($Y824:CZ824)>1,ROUNDUP(DA823,0),DA823)","v":1},{"$f":"IF(SUM($Y824:DA824)>1,ROUNDUP(DB823,0),DB823)","v":0},{"$f":"IF(SUM($Y824:DB824)>1,ROUNDUP(DC823,0),DC823)","v":0},{"$f":"IF(SUM($Y824:DC824)>1,ROUNDUP(DD823,0),DD823)","v":1},{"$f":"IF(SUM($Y824:DD824)>1,ROUNDUP(DE823,0),DE823)","v":0},{"$f":"IF(SUM($Y824:DE824)>1,ROUNDUP(DF823,0),DF823)","v":0},{"$f":"IF(SUM($Y824:DF824)>1,ROUNDUP(DG823,0),DG823)","v":1},{"$f":"IF(SUM($Y824:DG824)>1,ROUNDUP(DH823,0),DH823)","v":0},{"$f":"IF(SUM($Y824:DH824)>1,ROUNDUP(DI823,0),DI823)","v":0},{"$f":"IF(SUM($Y824:DI824)>1,ROUNDUP(DJ823,0),DJ823)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":824}]
[1,{"$f":"\"D\"&C826","v":"D29"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y844=1,$J826,IF(Y845=1,-X830,IF(Y854<>0,IF($J829=\"Serielån\",$J826/$F845*-Y849*Y852,(Y854-Y827)*Y849),0)))","v":0},{"$f":"IF(Z844=1,$J826,IF(Z845=1,-Y830,IF(Z854<>0,IF($J829=\"Serielån\",$J826/$F845*-Z849*Z852,(Z854-Z827)*Z849),0)))","v":0},{"$f":"IF(AA844=1,$J826,IF(AA845=1,-Z830,IF(AA854<>0,IF($J829=\"Serielån\",$J826/$F845*-AA849*AA852,(AA854-AA827)*AA849),0)))","v":0},{"$f":"IF(AB844=1,$J826,IF(AB845=1,-AA830,IF(AB854<>0,IF($J829=\"Serielån\",$J826/$F845*-AB849*AB852,(AB854-AB827)*AB849),0)))","v":0},{"$f":"IF(AC844=1,$J826,IF(AC845=1,-AB830,IF(AC854<>0,IF($J829=\"Serielån\",$J826/$F845*-AC849*AC852,(AC854-AC827)*AC849),0)))","v":0},{"$f":"IF(AD844=1,$J826,IF(AD845=1,-AC830,IF(AD854<>0,IF($J829=\"Serielån\",$J826/$F845*-AD849*AD852,(AD854-AD827)*AD849),0)))","v":0},{"$f":"IF(AE844=1,$J826,IF(AE845=1,-AD830,IF(AE854<>0,IF($J829=\"Serielån\",$J826/$F845*-AE849*AE852,(AE854-AE827)*AE849),0)))","v":0},{"$f":"IF(AF844=1,$J826,IF(AF845=1,-AE830,IF(AF854<>0,IF($J829=\"Serielån\",$J826/$F845*-AF849*AF852,(AF854-AF827)*AF849),0)))","v":0},{"$f":"IF(AG844=1,$J826,IF(AG845=1,-AF830,IF(AG854<>0,IF($J829=\"Serielån\",$J826/$F845*-AG849*AG852,(AG854-AG827)*AG849),0)))","v":0},{"$f":"IF(AH844=1,$J826,IF(AH845=1,-AG830,IF(AH854<>0,IF($J829=\"Serielån\",$J826/$F845*-AH849*AH852,(AH854-AH827)*AH849),0)))","v":0},{"$f":"IF(AI844=1,$J826,IF(AI845=1,-AH830,IF(AI854<>0,IF($J829=\"Serielån\",$J826/$F845*-AI849*AI852,(AI854-AI827)*AI849),0)))","v":0},{"$f":"IF(AJ844=1,$J826,IF(AJ845=1,-AI830,IF(AJ854<>0,IF($J829=\"Serielån\",$J826/$F845*-AJ849*AJ852,(AJ854-AJ827)*AJ849),0)))","v":0},{"$f":"SUM(Y829:AJ829)","v":0},{"$f":"IF(AL844=1,$J826,IF(AL845=1,-AJ830,IF(AL854<>0,IF($J829=\"Serielån\",$J826/$F845*-AL849*AL852,(AL854-AL827)*AL849),0)))","v":0},{"$f":"IF(AM844=1,$J826,IF(AM845=1,-AL830,IF(AM854<>0,IF($J829=\"Serielån\",$J826/$F845*-AM849*AM852,(AM854-AM827)*AM849),0)))","v":0},{"$f":"IF(AN844=1,$J826,IF(AN845=1,-AM830,IF(AN854<>0,IF($J829=\"Serielån\",$J826/$F845*-AN849*AN852,(AN854-AN827)*AN849),0)))","v":0},{"$f":"IF(AO844=1,$J826,IF(AO845=1,-AN830,IF(AO854<>0,IF($J829=\"Serielån\",$J826/$F845*-AO849*AO852,(AO854-AO827)*AO849),0)))","v":0},{"$f":"IF(AP844=1,$J826,IF(AP845=1,-AO830,IF(AP854<>0,IF($J829=\"Serielån\",$J826/$F845*-AP849*AP852,(AP854-AP827)*AP849),0)))","v":0},{"$f":"IF(AQ844=1,$J826,IF(AQ845=1,-AP830,IF(AQ854<>0,IF($J829=\"Serielån\",$J826/$F845*-AQ849*AQ852,(AQ854-AQ827)*AQ849),0)))","v":0},{"$f":"IF(AR844=1,$J826,IF(AR845=1,-AQ830,IF(AR854<>0,IF($J829=\"Serielån\",$J826/$F845*-AR849*AR852,(AR854-AR827)*AR849),0)))","v":0},{"$f":"IF(AS844=1,$J826,IF(AS845=1,-AR830,IF(AS854<>0,IF($J829=\"Serielån\",$J826/$F845*-AS849*AS852,(AS854-AS827)*AS849),0)))","v":0},{"$f":"IF(AT844=1,$J826,IF(AT845=1,-AS830,IF(AT854<>0,IF($J829=\"Serielån\",$J826/$F845*-AT849*AT852,(AT854-AT827)*AT849),0)))","v":0},{"$f":"IF(AU844=1,$J826,IF(AU845=1,-AT830,IF(AU854<>0,IF($J829=\"Serielån\",$J826/$F845*-AU849*AU852,(AU854-AU827)*AU849),0)))","v":0},{"$f":"IF(AV844=1,$J826,IF(AV845=1,-AU830,IF(AV854<>0,IF($J829=\"Serielån\",$J826/$F845*-AV849*AV852,(AV854-AV827)*AV849),0)))","v":0},{"$f":"IF(AW844=1,$J826,IF(AW845=1,-AV830,IF(AW854<>0,IF($J829=\"Serielån\",$J826/$F845*-AW849*AW852,(AW854-AW827)*AW849),0)))","v":0},{"$f":"SUM(AL829:AW829)","v":0},{"$f":"IF(AY844=1,$J826,IF(AY845=1,-AW830,IF(AY854<>0,IF($J829=\"Serielån\",$J826/$F845*-AY849*AY852,(AY854-AY827)*AY849),0)))","v":0},{"$f":"IF(AZ844=1,$J826,IF(AZ845=1,-AY830,IF(AZ854<>0,IF($J829=\"Serielån\",$J826/$F845*-AZ849*AZ852,(AZ854-AZ827)*AZ849),0)))","v":0},{"$f":"IF(BA844=1,$J826,IF(BA845=1,-AZ830,IF(BA854<>0,IF($J829=\"Serielån\",$J826/$F845*-BA849*BA852,(BA854-BA827)*BA849),0)))","v":0},{"$f":"IF(BB844=1,$J826,IF(BB845=1,-BA830,IF(BB854<>0,IF($J829=\"Serielån\",$J826/$F845*-BB849*BB852,(BB854-BB827)*BB849),0)))","v":0},{"$f":"IF(BC844=1,$J826,IF(BC845=1,-BB830,IF(BC854<>0,IF($J829=\"Serielån\",$J826/$F845*-BC849*BC852,(BC854-BC827)*BC849),0)))","v":0},{"$f":"IF(BD844=1,$J826,IF(BD845=1,-BC830,IF(BD854<>0,IF($J829=\"Serielån\",$J826/$F845*-BD849*BD852,(BD854-BD827)*BD849),0)))","v":0},{"$f":"IF(BE844=1,$J826,IF(BE845=1,-BD830,IF(BE854<>0,IF($J829=\"Serielån\",$J826/$F845*-BE849*BE852,(BE854-BE827)*BE849),0)))","v":0},{"$f":"IF(BF844=1,$J826,IF(BF845=1,-BE830,IF(BF854<>0,IF($J829=\"Serielån\",$J826/$F845*-BF849*BF852,(BF854-BF827)*BF849),0)))","v":0},{"$f":"IF(BG844=1,$J826,IF(BG845=1,-BF830,IF(BG854<>0,IF($J829=\"Serielån\",$J826/$F845*-BG849*BG852,(BG854-BG827)*BG849),0)))","v":0},{"$f":"IF(BH844=1,$J826,IF(BH845=1,-BG830,IF(BH854<>0,IF($J829=\"Serielån\",$J826/$F845*-BH849*BH852,(BH854-BH827)*BH849),0)))","v":0},{"$f":"IF(BI844=1,$J826,IF(BI845=1,-BH830,IF(BI854<>0,IF($J829=\"Serielån\",$J826/$F845*-BI849*BI852,(BI854-BI827)*BI849),0)))","v":0},{"$f":"IF(BJ844=1,$J826,IF(BJ845=1,-BI830,IF(BJ854<>0,IF($J829=\"Serielån\",$J826/$F845*-BJ849*BJ852,(BJ854-BJ827)*BJ849),0)))","v":0},{"$f":"SUM(AY829:BJ829)","v":0},{"$f":"IF(BL844=1,$J826,IF(BL845=1,-BJ830,IF(BL854<>0,IF($J829=\"Serielån\",$J826/$F845*-BL849*BL852,(BL854-BL827)*BL849),0)))","v":0},{"$f":"IF(BM844=1,$J826,IF(BM845=1,-BL830,IF(BM854<>0,IF($J829=\"Serielån\",$J826/$F845*-BM849*BM852,(BM854-BM827)*BM849),0)))","v":0},{"$f":"IF(BN844=1,$J826,IF(BN845=1,-BM830,IF(BN854<>0,IF($J829=\"Serielån\",$J826/$F845*-BN849*BN852,(BN854-BN827)*BN849),0)))","v":0},{"$f":"IF(BO844=1,$J826,IF(BO845=1,-BN830,IF(BO854<>0,IF($J829=\"Serielån\",$J826/$F845*-BO849*BO852,(BO854-BO827)*BO849),0)))","v":0},{"$f":"IF(BP844=1,$J826,IF(BP845=1,-BO830,IF(BP854<>0,IF($J829=\"Serielån\",$J826/$F845*-BP849*BP852,(BP854-BP827)*BP849),0)))","v":0},{"$f":"IF(BQ844=1,$J826,IF(BQ845=1,-BP830,IF(BQ854<>0,IF($J829=\"Serielån\",$J826/$F845*-BQ849*BQ852,(BQ854-BQ827)*BQ849),0)))","v":0},{"$f":"IF(BR844=1,$J826,IF(BR845=1,-BQ830,IF(BR854<>0,IF($J829=\"Serielån\",$J826/$F845*-BR849*BR852,(BR854-BR827)*BR849),0)))","v":0},{"$f":"IF(BS844=1,$J826,IF(BS845=1,-BR830,IF(BS854<>0,IF($J829=\"Serielån\",$J826/$F845*-BS849*BS852,(BS854-BS827)*BS849),0)))","v":0},{"$f":"IF(BT844=1,$J826,IF(BT845=1,-BS830,IF(BT854<>0,IF($J829=\"Serielån\",$J826/$F845*-BT849*BT852,(BT854-BT827)*BT849),0)))","v":0},{"$f":"IF(BU844=1,$J826,IF(BU845=1,-BT830,IF(BU854<>0,IF($J829=\"Serielån\",$J826/$F845*-BU849*BU852,(BU854-BU827)*BU849),0)))","v":0},{"$f":"IF(BV844=1,$J826,IF(BV845=1,-BU830,IF(BV854<>0,IF($J829=\"Serielån\",$J826/$F845*-BV849*BV852,(BV854-BV827)*BV849),0)))","v":0},{"$f":"IF(BW844=1,$J826,IF(BW845=1,-BV830,IF(BW854<>0,IF($J829=\"Serielån\",$J826/$F845*-BW849*BW852,(BW854-BW827)*BW849),0)))","v":0},{"$f":"SUM(BL829:BW829)","v":0},{"$f":"IF(BY844=1,$J826,IF(BY845=1,-BW830,IF(BY854<>0,IF($J829=\"Serielån\",$J826/$F845*-BY849*BY852,(BY854-BY827)*BY849),0)))","v":0},{"$f":"IF(BZ844=1,$J826,IF(BZ845=1,-BY830,IF(BZ854<>0,IF($J829=\"Serielån\",$J826/$F845*-BZ849*BZ852,(BZ854-BZ827)*BZ849),0)))","v":0},{"$f":"IF(CA844=1,$J826,IF(CA845=1,-BZ830,IF(CA854<>0,IF($J829=\"Serielån\",$J826/$F845*-CA849*CA852,(CA854-CA827)*CA849),0)))","v":0},{"$f":"IF(CB844=1,$J826,IF(CB845=1,-CA830,IF(CB854<>0,IF($J829=\"Serielån\",$J826/$F845*-CB849*CB852,(CB854-CB827)*CB849),0)))","v":0},{"$f":"IF(CC844=1,$J826,IF(CC845=1,-CB830,IF(CC854<>0,IF($J829=\"Serielån\",$J826/$F845*-CC849*CC852,(CC854-CC827)*CC849),0)))","v":0},{"$f":"IF(CD844=1,$J826,IF(CD845=1,-CC830,IF(CD854<>0,IF($J829=\"Serielån\",$J826/$F845*-CD849*CD852,(CD854-CD827)*CD849),0)))","v":0},{"$f":"IF(CE844=1,$J826,IF(CE845=1,-CD830,IF(CE854<>0,IF($J829=\"Serielån\",$J826/$F845*-CE849*CE852,(CE854-CE827)*CE849),0)))","v":0},{"$f":"IF(CF844=1,$J826,IF(CF845=1,-CE830,IF(CF854<>0,IF($J829=\"Serielån\",$J826/$F845*-CF849*CF852,(CF854-CF827)*CF849),0)))","v":0},{"$f":"IF(CG844=1,$J826,IF(CG845=1,-CF830,IF(CG854<>0,IF($J829=\"Serielån\",$J826/$F845*-CG849*CG852,(CG854-CG827)*CG849),0)))","v":0},{"$f":"IF(CH844=1,$J826,IF(CH845=1,-CG830,IF(CH854<>0,IF($J829=\"Serielån\",$J826/$F845*-CH849*CH852,(CH854-CH827)*CH849),0)))","v":0},{"$f":"IF(CI844=1,$J826,IF(CI845=1,-CH830,IF(CI854<>0,IF($J829=\"Serielån\",$J826/$F845*-CI849*CI852,(CI854-CI827)*CI849),0)))","v":0},{"$f":"IF(CJ844=1,$J826,IF(CJ845=1,-CI830,IF(CJ854<>0,IF($J829=\"Serielån\",$J826/$F845*-CJ849*CJ852,(CJ854-CJ827)*CJ849),0)))","v":0},{"$f":"SUM(BY829:CJ829)","v":0},{"$f":"IF(CL844=1,$J826,IF(CL845=1,-CJ830,IF(CL854<>0,IF($J829=\"Serielån\",$J826/$F845*-CL849*CL852,(CL854-CL827)*CL849),0)))","v":0},{"$f":"IF(CM844=1,$J826,IF(CM845=1,-CL830,IF(CM854<>0,IF($J829=\"Serielån\",$J826/$F845*-CM849*CM852,(CM854-CM827)*CM849),0)))","v":0},{"$f":"IF(CN844=1,$J826,IF(CN845=1,-CM830,IF(CN854<>0,IF($J829=\"Serielån\",$J826/$F845*-CN849*CN852,(CN854-CN827)*CN849),0)))","v":0},{"$f":"IF(CO844=1,$J826,IF(CO845=1,-CN830,IF(CO854<>0,IF($J829=\"Serielån\",$J826/$F845*-CO849*CO852,(CO854-CO827)*CO849),0)))","v":0},{"$f":"IF(CP844=1,$J826,IF(CP845=1,-CO830,IF(CP854<>0,IF($J829=\"Serielån\",$J826/$F845*-CP849*CP852,(CP854-CP827)*CP849),0)))","v":0},{"$f":"IF(CQ844=1,$J826,IF(CQ845=1,-CP830,IF(CQ854<>0,IF($J829=\"Serielån\",$J826/$F845*-CQ849*CQ852,(CQ854-CQ827)*CQ849),0)))","v":0},{"$f":"IF(CR844=1,$J826,IF(CR845=1,-CQ830,IF(CR854<>0,IF($J829=\"Serielån\",$J826/$F845*-CR849*CR852,(CR854-CR827)*CR849),0)))","v":0},{"$f":"IF(CS844=1,$J826,IF(CS845=1,-CR830,IF(CS854<>0,IF($J829=\"Serielån\",$J826/$F845*-CS849*CS852,(CS854-CS827)*CS849),0)))","v":0},{"$f":"IF(CT844=1,$J826,IF(CT845=1,-CS830,IF(CT854<>0,IF($J829=\"Serielån\",$J826/$F845*-CT849*CT852,(CT854-CT827)*CT849),0)))","v":0},{"$f":"IF(CU844=1,$J826,IF(CU845=1,-CT830,IF(CU854<>0,IF($J829=\"Serielån\",$J826/$F845*-CU849*CU852,(CU854-CU827)*CU849),0)))","v":0},{"$f":"IF(CV844=1,$J826,IF(CV845=1,-CU830,IF(CV854<>0,IF($J829=\"Serielån\",$J826/$F845*-CV849*CV852,(CV854-CV827)*CV849),0)))","v":0},{"$f":"IF(CW844=1,$J826,IF(CW845=1,-CV830,IF(CW854<>0,IF($J829=\"Serielån\",$J826/$F845*-CW849*CW852,(CW854-CW827)*CW849),0)))","v":0},{"$f":"SUM(CL829:CW829)","v":0},{"$f":"IF(CY844=1,$J826,IF(CY845=1,-CW830,IF(CY854<>0,IF($J829=\"Serielån\",$J826/$F845*-CY849*CY852,(CY854-CY827)*CY849),0)))","v":0},{"$f":"IF(CZ844=1,$J826,IF(CZ845=1,-CY830,IF(CZ854<>0,IF($J829=\"Serielån\",$J826/$F845*-CZ849*CZ852,(CZ854-CZ827)*CZ849),0)))","v":0},{"$f":"IF(DA844=1,$J826,IF(DA845=1,-CZ830,IF(DA854<>0,IF($J829=\"Serielån\",$J826/$F845*-DA849*DA852,(DA854-DA827)*DA849),0)))","v":0},{"$f":"IF(DB844=1,$J826,IF(DB845=1,-DA830,IF(DB854<>0,IF($J829=\"Serielån\",$J826/$F845*-DB849*DB852,(DB854-DB827)*DB849),0)))","v":0},{"$f":"IF(DC844=1,$J826,IF(DC845=1,-DB830,IF(DC854<>0,IF($J829=\"Serielån\",$J826/$F845*-DC849*DC852,(DC854-DC827)*DC849),0)))","v":0},{"$f":"IF(DD844=1,$J826,IF(DD845=1,-DC830,IF(DD854<>0,IF($J829=\"Serielån\",$J826/$F845*-DD849*DD852,(DD854-DD827)*DD849),0)))","v":0},{"$f":"IF(DE844=1,$J826,IF(DE845=1,-DD830,IF(DE854<>0,IF($J829=\"Serielån\",$J826/$F845*-DE849*DE852,(DE854-DE827)*DE849),0)))","v":0},{"$f":"IF(DF844=1,$J826,IF(DF845=1,-DE830,IF(DF854<>0,IF($J829=\"Serielån\",$J826/$F845*-DF849*DF852,(DF854-DF827)*DF849),0)))","v":0},{"$f":"IF(DG844=1,$J826,IF(DG845=1,-DF830,IF(DG854<>0,IF($J829=\"Serielån\",$J826/$F845*-DG849*DG852,(DG854-DG827)*DG849),0)))","v":0},{"$f":"IF(DH844=1,$J826,IF(DH845=1,-DG830,IF(DH854<>0,IF($J829=\"Serielån\",$J826/$F845*-DH849*DH852,(DH854-DH827)*DH849),0)))","v":0},{"$f":"IF(DI844=1,$J826,IF(DI845=1,-DH830,IF(DI854<>0,IF($J829=\"Serielån\",$J826/$F845*-DI849*DI852,(DI854-DI827)*DI849),0)))","v":0},{"$f":"IF(DJ844=1,$J826,IF(DJ845=1,-DI830,IF(DJ854<>0,IF($J829=\"Serielån\",$J826/$F845*-DJ849*DJ852,(DJ854-DJ827)*DJ849),0)))","v":0},{"$f":"SUM(CY829:DJ829)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":829}]
[1,{"$f":"\"I\"&C826","v":"I29"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X837-(AJ830*AJ851-SUM(Y836:AJ836))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK837-(AW830*AW851-SUM(AL836:AW836))","v":0},{"$f":"SUM(AL834:AW834)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX837-(BJ830*BJ851-SUM(AY836:BJ836))","v":0},{"$f":"SUM(AY834:BJ834)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK837-(BW830*BW851-SUM(BL836:BW836))","v":0},{"$f":"SUM(BL834:BW834)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX837-(CJ830*CJ851-SUM(BY836:CJ836))","v":0},{"$f":"SUM(BY834:CJ834)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK837-(CW830*CW851-SUM(CL836:CW836))","v":0},{"$f":"SUM(CL834:CW834)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX837-(DJ830*DJ851-SUM(CY836:DJ836))","v":0},{"$f":"SUM(CY834:DJ834)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":834}]
[1,null,{"$f":"\"RG\"&F826","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X846=1,F832,0)","v":0},{"$f":"+X839+Y838","v":0},{"$f":"+Y839+Z838","v":0},{"$f":"+Z839+AA838","v":0},{"$f":"+AA839+AB838","v":0},{"$f":"+AB839+AC838","v":0},{"$f":"+AC839+AD838","v":0},{"$f":"+AD839+AE838","v":0},{"$f":"+AE839+AF838","v":0},{"$f":"+AF839+AG838","v":0},{"$f":"+AG839+AH838","v":0},{"$f":"+AH839+AI838","v":0},{"$f":"+AI839+AJ838","v":0},{"$f":"+AJ839","v":0},{"$f":"+AK839+AL838","v":0},{"$f":"+AL839+AM838","v":0},{"$f":"+AM839+AN838","v":0},{"$f":"+AN839+AO838","v":0},{"$f":"+AO839+AP838","v":0},{"$f":"+AP839+AQ838","v":0},{"$f":"+AQ839+AR838","v":0},{"$f":"+AR839+AS838","v":0},{"$f":"+AS839+AT838","v":0},{"$f":"+AT839+AU838","v":0},{"$f":"+AU839+AV838","v":0},{"$f":"+AV839+AW838","v":0},{"$f":"+AW839","v":0},{"$f":"+AX839+AY838","v":0},{"$f":"+AY839+AZ838","v":0},{"$f":"+AZ839+BA838","v":0},{"$f":"+BA839+BB838","v":0},{"$f":"+BB839+BC838","v":0},{"$f":"+BC839+BD838","v":0},{"$f":"+BD839+BE838","v":0},{"$f":"+BE839+BF838","v":0},{"$f":"+BF839+BG838","v":0},{"$f":"+BG839+BH838","v":0},{"$f":"+BH839+BI838","v":0},{"$f":"+BI839+BJ838","v":0},{"$f":"+BJ839","v":0},{"$f":"+BK839+BL838","v":0},{"$f":"+BL839+BM838","v":0},{"$f":"+BM839+BN838","v":0},{"$f":"+BN839+BO838","v":0},{"$f":"+BO839+BP838","v":0},{"$f":"+BP839+BQ838","v":0},{"$f":"+BQ839+BR838","v":0},{"$f":"+BR839+BS838","v":0},{"$f":"+BS839+BT838","v":0},{"$f":"+BT839+BU838","v":0},{"$f":"+BU839+BV838","v":0},{"$f":"+BV839+BW838","v":0},{"$f":"+BW839","v":0},{"$f":"+BX839+BY838","v":0},{"$f":"+BY839+BZ838","v":0},{"$f":"+BZ839+CA838","v":0},{"$f":"+CA839+CB838","v":0},{"$f":"+CB839+CC838","v":0},{"$f":"+CC839+CD838","v":0},{"$f":"+CD839+CE838","v":0},{"$f":"+CE839+CF838","v":0},{"$f":"+CF839+CG838","v":0},{"$f":"+CG839+CH838","v":0},{"$f":"+CH839+CI838","v":0},{"$f":"+CI839+CJ838","v":0},{"$f":"+CJ839","v":0},{"$f":"+CK839+CL838","v":0},{"$f":"+CL839+CM838","v":0},{"$f":"+CM839+CN838","v":0},{"$f":"+CN839+CO838","v":0},{"$f":"+CO839+CP838","v":0},{"$f":"+CP839+CQ838","v":0},{"$f":"+CQ839+CR838","v":0},{"$f":"+CR839+CS838","v":0},{"$f":"+CS839+CT838","v":0},{"$f":"+CT839+CU838","v":0},{"$f":"+CU839+CV838","v":0},{"$f":"+CV839+CW838","v":0},{"$f":"+CW839","v":0},{"$f":"+CX839+CY838","v":0},{"$f":"+CY839+CZ838","v":0},{"$f":"+CZ839+DA838","v":0},{"$f":"+DA839+DB838","v":0},{"$f":"+DB839+DC838","v":0},{"$f":"+DC839+DD838","v":0},{"$f":"+DD839+DE838","v":0},{"$f":"+DE839+DF838","v":0},{"$f":"+DF839+DG838","v":0},{"$f":"+DG839+DH838","v":0},{"$f":"+DH839+DI838","v":0},{"$f":"+DI839+DJ838","v":0},{"$f":"+DJ839","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":839}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":841}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F827,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F830=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F830=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F830=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F830=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F830=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F830=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F830=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":844}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y847<=$J828,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL847<=$J828,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY847<=$J828,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL847<=$J828,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY847<=$J828,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL847<=$J828,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY847<=$J828,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":849}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X830<1,0,PMT(Y843/$G844,$I826-X847,X830)*Y852)","v":0},{"$f":"IF(Y830<1,0,PMT(Z843/$G844,$I826-Y847,Y830)*Z852)","v":0},{"$f":"IF(Z830<1,0,PMT(AA843/$G844,$I826-Z847,Z830)*AA852)","v":0},{"$f":"IF(AA830<1,0,PMT(AB843/$G844,$I826-AA847,AA830)*AB852)","v":0},{"$f":"IF(AB830<1,0,PMT(AC843/$G844,$I826-AB847,AB830)*AC852)","v":0},{"$f":"IF(AC830<1,0,PMT(AD843/$G844,$I826-AC847,AC830)*AD852)","v":0},{"$f":"IF(AD830<1,0,PMT(AE843/$G844,$I826-AD847,AD830)*AE852)","v":0},{"$f":"IF(AE830<1,0,PMT(AF843/$G844,$I826-AE847,AE830)*AF852)","v":0},{"$f":"IF(AF830<1,0,PMT(AG843/$G844,$I826-AF847,AF830)*AG852)","v":0},{"$f":"IF(AG830<1,0,PMT(AH843/$G844,$I826-AG847,AG830)*AH852)","v":0},{"$f":"IF(AH830<1,0,PMT(AI843/$G844,$I826-AH847,AH830)*AI852)","v":0},{"$f":"IF(AI830<1,0,PMT(AJ843/$G844,$I826-AI847,AI830)*AJ852)","v":0},null,{"$f":"IF(AJ830<1,0,PMT(AL843/$G844,$I826-AJ847,AJ830)*AL852)","v":0},{"$f":"IF(AL830<1,0,PMT(AM843/$G844,$I826-AL847,AL830)*AM852)","v":0},{"$f":"IF(AM830<1,0,PMT(AN843/$G844,$I826-AM847,AM830)*AN852)","v":0},{"$f":"IF(AN830<1,0,PMT(AO843/$G844,$I826-AN847,AN830)*AO852)","v":0},{"$f":"IF(AO830<1,0,PMT(AP843/$G844,$I826-AO847,AO830)*AP852)","v":0},{"$f":"IF(AP830<1,0,PMT(AQ843/$G844,$I826-AP847,AP830)*AQ852)","v":0},{"$f":"IF(AQ830<1,0,PMT(AR843/$G844,$I826-AQ847,AQ830)*AR852)","v":0},{"$f":"IF(AR830<1,0,PMT(AS843/$G844,$I826-AR847,AR830)*AS852)","v":0},{"$f":"IF(AS830<1,0,PMT(AT843/$G844,$I826-AS847,AS830)*AT852)","v":0},{"$f":"IF(AT830<1,0,PMT(AU843/$G844,$I826-AT847,AT830)*AU852)","v":0},{"$f":"IF(AU830<1,0,PMT(AV843/$G844,$I826-AU847,AU830)*AV852)","v":0},{"$f":"IF(AV830<1,0,PMT(AW843/$G844,$I826-AV847,AV830)*AW852)","v":0},null,{"$f":"IF(AW830<1,0,PMT(AY843/$G844,$I826-AW847,AW830)*AY852)","v":0},{"$f":"IF(AY830<1,0,PMT(AZ843/$G844,$I826-AY847,AY830)*AZ852)","v":0},{"$f":"IF(AZ830<1,0,PMT(BA843/$G844,$I826-AZ847,AZ830)*BA852)","v":0},{"$f":"IF(BA830<1,0,PMT(BB843/$G844,$I826-BA847,BA830)*BB852)","v":0},{"$f":"IF(BB830<1,0,PMT(BC843/$G844,$I826-BB847,BB830)*BC852)","v":0},{"$f":"IF(BC830<1,0,PMT(BD843/$G844,$I826-BC847,BC830)*BD852)","v":0},{"$f":"IF(BD830<1,0,PMT(BE843/$G844,$I826-BD847,BD830)*BE852)","v":0},{"$f":"IF(BE830<1,0,PMT(BF843/$G844,$I826-BE847,BE830)*BF852)","v":0},{"$f":"IF(BF830<1,0,PMT(BG843/$G844,$I826-BF847,BF830)*BG852)","v":0},{"$f":"IF(BG830<1,0,PMT(BH843/$G844,$I826-BG847,BG830)*BH852)","v":0},{"$f":"IF(BH830<1,0,PMT(BI843/$G844,$I826-BH847,BH830)*BI852)","v":0},{"$f":"IF(BI830<1,0,PMT(BJ843/$G844,$I826-BI847,BI830)*BJ852)","v":0},null,{"$f":"IF(BJ830<1,0,PMT(BL843/$G844,$I826-BJ847,BJ830)*BL852)","v":0},{"$f":"IF(BL830<1,0,PMT(BM843/$G844,$I826-BL847,BL830)*BM852)","v":0},{"$f":"IF(BM830<1,0,PMT(BN843/$G844,$I826-BM847,BM830)*BN852)","v":0},{"$f":"IF(BN830<1,0,PMT(BO843/$G844,$I826-BN847,BN830)*BO852)","v":0},{"$f":"IF(BO830<1,0,PMT(BP843/$G844,$I826-BO847,BO830)*BP852)","v":0},{"$f":"IF(BP830<1,0,PMT(BQ843/$G844,$I826-BP847,BP830)*BQ852)","v":0},{"$f":"IF(BQ830<1,0,PMT(BR843/$G844,$I826-BQ847,BQ830)*BR852)","v":0},{"$f":"IF(BR830<1,0,PMT(BS843/$G844,$I826-BR847,BR830)*BS852)","v":0},{"$f":"IF(BS830<1,0,PMT(BT843/$G844,$I826-BS847,BS830)*BT852)","v":0},{"$f":"IF(BT830<1,0,PMT(BU843/$G844,$I826-BT847,BT830)*BU852)","v":0},{"$f":"IF(BU830<1,0,PMT(BV843/$G844,$I826-BU847,BU830)*BV852)","v":0},{"$f":"IF(BV830<1,0,PMT(BW843/$G844,$I826-BV847,BV830)*BW852)","v":0},null,{"$f":"IF(BW830<1,0,PMT(BY843/$G844,$I826-BW847,BW830)*BY852)","v":0},{"$f":"IF(BY830<1,0,PMT(BZ843/$G844,$I826-BY847,BY830)*BZ852)","v":0},{"$f":"IF(BZ830<1,0,PMT(CA843/$G844,$I826-BZ847,BZ830)*CA852)","v":0},{"$f":"IF(CA830<1,0,PMT(CB843/$G844,$I826-CA847,CA830)*CB852)","v":0},{"$f":"IF(CB830<1,0,PMT(CC843/$G844,$I826-CB847,CB830)*CC852)","v":0},{"$f":"IF(CC830<1,0,PMT(CD843/$G844,$I826-CC847,CC830)*CD852)","v":0},{"$f":"IF(CD830<1,0,PMT(CE843/$G844,$I826-CD847,CD830)*CE852)","v":0},{"$f":"IF(CE830<1,0,PMT(CF843/$G844,$I826-CE847,CE830)*CF852)","v":0},{"$f":"IF(CF830<1,0,PMT(CG843/$G844,$I826-CF847,CF830)*CG852)","v":0},{"$f":"IF(CG830<1,0,PMT(CH843/$G844,$I826-CG847,CG830)*CH852)","v":0},{"$f":"IF(CH830<1,0,PMT(CI843/$G844,$I826-CH847,CH830)*CI852)","v":0},{"$f":"IF(CI830<1,0,PMT(CJ843/$G844,$I826-CI847,CI830)*CJ852)","v":0},null,{"$f":"IF(CJ830<1,0,PMT(CL843/$G844,$I826-CJ847,CJ830)*CL852)","v":0},{"$f":"IF(CL830<1,0,PMT(CM843/$G844,$I826-CL847,CL830)*CM852)","v":0},{"$f":"IF(CM830<1,0,PMT(CN843/$G844,$I826-CM847,CM830)*CN852)","v":0},{"$f":"IF(CN830<1,0,PMT(CO843/$G844,$I826-CN847,CN830)*CO852)","v":0},{"$f":"IF(CO830<1,0,PMT(CP843/$G844,$I826-CO847,CO830)*CP852)","v":0},{"$f":"IF(CP830<1,0,PMT(CQ843/$G844,$I826-CP847,CP830)*CQ852)","v":0},{"$f":"IF(CQ830<1,0,PMT(CR843/$G844,$I826-CQ847,CQ830)*CR852)","v":0},{"$f":"IF(CR830<1,0,PMT(CS843/$G844,$I826-CR847,CR830)*CS852)","v":0},{"$f":"IF(CS830<1,0,PMT(CT843/$G844,$I826-CS847,CS830)*CT852)","v":0},{"$f":"IF(CT830<1,0,PMT(CU843/$G844,$I826-CT847,CT830)*CU852)","v":0},{"$f":"IF(CU830<1,0,PMT(CV843/$G844,$I826-CU847,CU830)*CV852)","v":0},{"$f":"IF(CV830<1,0,PMT(CW843/$G844,$I826-CV847,CV830)*CW852)","v":0},null,{"$f":"IF(CW830<1,0,PMT(CY843/$G844,$I826-CW847,CW830)*CY852)","v":0},{"$f":"IF(CY830<1,0,PMT(CZ843/$G844,$I826-CY847,CY830)*CZ852)","v":0},{"$f":"IF(CZ830<1,0,PMT(DA843/$G844,$I826-CZ847,CZ830)*DA852)","v":0},{"$f":"IF(DA830<1,0,PMT(DB843/$G844,$I826-DA847,DA830)*DB852)","v":0},{"$f":"IF(DB830<1,0,PMT(DC843/$G844,$I826-DB847,DB830)*DC852)","v":0},{"$f":"IF(DC830<1,0,PMT(DD843/$G844,$I826-DC847,DC830)*DD852)","v":0},{"$f":"IF(DD830<1,0,PMT(DE843/$G844,$I826-DD847,DD830)*DE852)","v":0},{"$f":"IF(DE830<1,0,PMT(DF843/$G844,$I826-DE847,DE830)*DF852)","v":0},{"$f":"IF(DF830<1,0,PMT(DG843/$G844,$I826-DF847,DF830)*DG852)","v":0},{"$f":"IF(DG830<1,0,PMT(DH843/$G844,$I826-DG847,DG830)*DH852)","v":0},{"$f":"IF(DH830<1,0,PMT(DI843/$G844,$I826-DH847,DH830)*DI852)","v":0},{"$f":"IF(DI830<1,0,PMT(DJ843/$G844,$I826-DI847,DI830)*DJ852)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":854}]
[1,{"$f":"\"E\"&C855","v":"E30"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X875=1,J855,0)","v":0},{"$f":"X859+Y858","v":0},{"$f":"Y859+Z858","v":0},{"$f":"Z859+AA858","v":0},{"$f":"AA859+AB858","v":0},{"$f":"AB859+AC858","v":0},{"$f":"AC859+AD858","v":0},{"$f":"AD859+AE858","v":0},{"$f":"AE859+AF858","v":0},{"$f":"AF859+AG858","v":0},{"$f":"AG859+AH858","v":0},{"$f":"AH859+AI858","v":0},{"$f":"AI859+AJ858","v":0},{"$f":"+AJ859","v":0},{"$f":"AJ859+AL858","v":0},{"$f":"AL859+AM858","v":0},{"$f":"AM859+AN858","v":0},{"$f":"AN859+AO858","v":0},{"$f":"AO859+AP858","v":0},{"$f":"AP859+AQ858","v":0},{"$f":"AQ859+AR858","v":0},{"$f":"AR859+AS858","v":0},{"$f":"AS859+AT858","v":0},{"$f":"AT859+AU858","v":0},{"$f":"AU859+AV858","v":0},{"$f":"AV859+AW858","v":0},{"$f":"+AW859","v":0},{"$f":"AW859+AY858","v":0},{"$f":"AY859+AZ858","v":0},{"$f":"AZ859+BA858","v":0},{"$f":"BA859+BB858","v":0},{"$f":"BB859+BC858","v":0},{"$f":"BC859+BD858","v":0},{"$f":"BD859+BE858","v":0},{"$f":"BE859+BF858","v":0},{"$f":"BF859+BG858","v":0},{"$f":"BG859+BH858","v":0},{"$f":"BH859+BI858","v":0},{"$f":"BI859+BJ858","v":0},{"$f":"+BJ859","v":0},{"$f":"BJ859+BL858","v":0},{"$f":"BL859+BM858","v":0},{"$f":"BM859+BN858","v":0},{"$f":"BN859+BO858","v":0},{"$f":"BO859+BP858","v":0},{"$f":"BP859+BQ858","v":0},{"$f":"BQ859+BR858","v":0},{"$f":"BR859+BS858","v":0},{"$f":"BS859+BT858","v":0},{"$f":"BT859+BU858","v":0},{"$f":"BU859+BV858","v":0},{"$f":"BV859+BW858","v":0},{"$f":"+BW859","v":0},{"$f":"BW859+BY858","v":0},{"$f":"BY859+BZ858","v":0},{"$f":"BZ859+CA858","v":0},{"$f":"CA859+CB858","v":0},{"$f":"CB859+CC858","v":0},{"$f":"CC859+CD858","v":0},{"$f":"CD859+CE858","v":0},{"$f":"CE859+CF858","v":0},{"$f":"CF859+CG858","v":0},{"$f":"CG859+CH858","v":0},{"$f":"CH859+CI858","v":0},{"$f":"CI859+CJ858","v":0},{"$f":"+CJ859","v":0},{"$f":"CJ859+CL858","v":0},{"$f":"CL859+CM858","v":0},{"$f":"CM859+CN858","v":0},{"$f":"CN859+CO858","v":0},{"$f":"CO859+CP858","v":0},{"$f":"CP859+CQ858","v":0},{"$f":"CQ859+CR858","v":0},{"$f":"CR859+CS858","v":0},{"$f":"CS859+CT858","v":0},{"$f":"CT859+CU858","v":0},{"$f":"CU859+CV858","v":0},{"$f":"CV859+CW858","v":0},{"$f":"+CW859","v":0},{"$f":"CW859+CY858","v":0},{"$f":"CY859+CZ858","v":0},{"$f":"CZ859+DA858","v":0},{"$f":"DA859+DB858","v":0},{"$f":"DB859+DC858","v":0},{"$f":"DC859+DD858","v":0},{"$f":"DD859+DE858","v":0},{"$f":"DE859+DF858","v":0},{"$f":"DF859+DG858","v":0},{"$f":"DG859+DH858","v":0},{"$f":"DH859+DI858","v":0},{"$f":"DI859+DJ858","v":0},{"$f":"+DJ859","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":859}]
[1,{"$f":"\"K\"&C855","v":"K30"},{"$f":"\"A\"&F855","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y858*Y880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL858*AL880","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL865:AW865)","v":0},{"$f":"+AY858*AY880","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY865:BJ865)","v":0},{"$f":"+BL858*BL880","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL865:BW865)","v":0},{"$f":"+BY858*BY880","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY865:CJ865)","v":0},{"$f":"+CL858*CL880","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL865:CW865)","v":0},{"$f":"+CY858*CY880","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY865:DJ865)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":865}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":869}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y882:CJ882),1)=0,I855-J857,MOD(SUM(Y882:CJ882),1)+I855-J857-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F860=0,0,IF($F860=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F860=0,0,IF($F860=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F860=0,0,IF($F860=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F860=0,0,IF($F860=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F860=0,0,IF($F860=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F860=0,0,IF($F860=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F860=0,0,IF($F860=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":874}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y876<=$J857,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL876<=$J857,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY876<=$J857,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL876<=$J857,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY876<=$J857,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL876<=$J857,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY876<=$J857,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":878}]
[{"$f":"IF(J884=0,1,0)","v":1},{"$f":"\"A\"&C884","v":"A31"},{"$f":"+C855+1","v":31},null,{"$f":"\"Lån \"&C884","v":"Lån 31"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y901:AJ901)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL901:AW901)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY901:BJ901)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL901:BW901)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY901:CJ901)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL901:CW901)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY901:DJ901)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":884}]
[1,{"$f":"\"F\"&C884","v":"F31"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y885*Y909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y889:AJ889)","v":0},{"$f":"+AL885*AL909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL889:AW889)","v":0},{"$f":"+AY885*AY909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY889:BJ889)","v":0},{"$f":"+BL885*BL909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL889:BW889)","v":0},{"$f":"+BY885*BY909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY889:CJ889)","v":0},{"$f":"+CL885*CL909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL889:CW889)","v":0},{"$f":"+CY885*CY909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY889:DJ889)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":889}]
[1,{"$f":"\"K\"&C884","v":"K31"},{"$f":"\"A\"&F884","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y887*Y909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL887*AL909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL894:AW894)","v":0},{"$f":"+AY887*AY909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY894:BJ894)","v":0},{"$f":"+BL887*BL909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL894:BW894)","v":0},{"$f":"+BY887*BY909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY894:CJ894)","v":0},{"$f":"+CL887*CL909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL894:CW894)","v":0},{"$f":"+CY887*CY909","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY894:DJ894)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":894}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":899}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F885,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F888=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F888=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F888=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F888=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F888=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F888=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F888=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":902}]
[2,null,null,null,null,{"$f":"F884","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N904","v":1},{"$f":"O904","v":1},{"$f":"P904","v":1},{"$f":"Q904","v":1},{"$f":"R904","v":1},{"$f":"S904","v":1},{"$f":"T904","v":1},{"$f":"U904","v":1},{"$f":"V904","v":1},{"$f":"W904","v":1},{"$f":"X904","v":1},{"$f":"IF(F888=0,1,0)","v":1},{"$f":"X904+X902-X903","v":1},{"$f":"Y904+Y902-Y903-Y908","v":1},{"$f":"Z904+Z902-Z903-Z908","v":1},{"$f":"AA904+AA902-AA903-AA908","v":1},{"$f":"AB904+AB902-AB903-AB908","v":1},{"$f":"AC904+AC902-AC903-AC908","v":1},{"$f":"AD904+AD902-AD903-AD908","v":1},{"$f":"AE904+AE902-AE903-AE908","v":1},{"$f":"AF904+AF902-AF903-AF908","v":1},{"$f":"AG904+AG902-AG903-AG908","v":1},{"$f":"AH904+AH902-AH903-AH908","v":1},{"$f":"AI904+AI902-AI903-AI908","v":1},{"$f":"AJ904","v":1},{"$f":"AJ904+AJ902-AJ903-AJ908","v":1},{"$f":"AL904+AL902-AL903-AL908","v":1},{"$f":"AM904+AM902-AM903-AM908","v":1},{"$f":"AN904+AN902-AN903-AN908","v":1},{"$f":"AO904+AO902-AO903-AO908","v":1},{"$f":"AP904+AP902-AP903-AP908","v":1},{"$f":"AQ904+AQ902-AQ903-AQ908","v":1},{"$f":"AR904+AR902-AR903-AR908","v":1},{"$f":"AS904+AS902-AS903-AS908","v":1},{"$f":"AT904+AT902-AT903-AT908","v":1},{"$f":"AU904+AU902-AU903-AU908","v":1},{"$f":"AV904+AV902-AV903-AV908","v":1},{"$f":"AW904","v":1},{"$f":"AW904+AW902-AW903-AW908","v":1},{"$f":"AY904+AY902-AY903-AY908","v":1},{"$f":"AZ904+AZ902-AZ903-AZ908","v":1},{"$f":"BA904+BA902-BA903-BA908","v":1},{"$f":"BB904+BB902-BB903-BB908","v":1},{"$f":"BC904+BC902-BC903-BC908","v":1},{"$f":"BD904+BD902-BD903-BD908","v":1},{"$f":"BE904+BE902-BE903-BE908","v":1},{"$f":"BF904+BF902-BF903-BF908","v":1},{"$f":"BG904+BG902-BG903-BG908","v":1},{"$f":"BH904+BH902-BH903-BH908","v":1},{"$f":"BI904+BI902-BI903-BI908","v":1},{"$f":"BJ904","v":1},{"$f":"BJ904+BJ902-BJ903-BJ908","v":1},{"$f":"BL904+BL902-BL903-BL908","v":1},{"$f":"BM904+BM902-BM903-BM908","v":1},{"$f":"BN904+BN902-BN903-BN908","v":1},{"$f":"BO904+BO902-BO903-BO908","v":1},{"$f":"BP904+BP902-BP903-BP908","v":1},{"$f":"BQ904+BQ902-BQ903-BQ908","v":1},{"$f":"BR904+BR902-BR903-BR908","v":1},{"$f":"BS904+BS902-BS903-BS908","v":1},{"$f":"BT904+BT902-BT903-BT908","v":1},{"$f":"BU904+BU902-BU903-BU908","v":1},{"$f":"BV904+BV902-BV903-BV908","v":1},{"$f":"BW904","v":1},{"$f":"BW904+BW902-BW903-BW908","v":1},{"$f":"BY904+BY902-BY903-BY908","v":1},{"$f":"BZ904+BZ902-BZ903-BZ908","v":1},{"$f":"CA904+CA902-CA903-CA908","v":1},{"$f":"CB904+CB902-CB903-CB908","v":1},{"$f":"CC904+CC902-CC903-CC908","v":1},{"$f":"CD904+CD902-CD903-CD908","v":1},{"$f":"CE904+CE902-CE903-CE908","v":1},{"$f":"CF904+CF902-CF903-CF908","v":1},{"$f":"CG904+CG902-CG903-CG908","v":1},{"$f":"CH904+CH902-CH903-CH908","v":1},{"$f":"CI904+CI902-CI903-CI908","v":1},{"$f":"CJ904","v":1},{"$f":"CJ904+CJ902-CJ903-CJ908","v":1},{"$f":"CL904+CL902-CL903-CL908","v":1},{"$f":"CM904+CM902-CM903-CM908","v":1},{"$f":"CN904+CN902-CN903-CN908","v":1},{"$f":"CO904+CO902-CO903-CO908","v":1},{"$f":"CP904+CP902-CP903-CP908","v":1},{"$f":"CQ904+CQ902-CQ903-CQ908","v":1},{"$f":"CR904+CR902-CR903-CR908","v":1},{"$f":"CS904+CS902-CS903-CS908","v":1},{"$f":"CT904+CT902-CT903-CT908","v":1},{"$f":"CU904+CU902-CU903-CU908","v":1},{"$f":"CV904+CV902-CV903-CV908","v":1},{"$f":"CW904","v":1},{"$f":"CW904+CW902-CW903-CW908","v":1},{"$f":"CY904+CY902-CY903-CY908","v":1},{"$f":"CZ904+CZ902-CZ903-CZ908","v":1},{"$f":"DA904+DA902-DA903-DA908","v":1},{"$f":"DB904+DB902-DB903-DB908","v":1},{"$f":"DC904+DC902-DC903-DC908","v":1},{"$f":"DD904+DD902-DD903-DD908","v":1},{"$f":"DE904+DE902-DE903-DE908","v":1},{"$f":"DF904+DF902-DF903-DF908","v":1},{"$f":"DG904+DG902-DG903-DG908","v":1},{"$f":"DH904+DH902-DH903-DH908","v":1},{"$f":"DI904+DI902-DI903-DI908","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":904}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H884,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":909}]
[{"$f":"A913","v":1},{"$f":"\"B\"&C913","v":"B32"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y932=1,X917*-Y930/$G931*SUM(Y939:AJ939),X917*-Y930/$G931*Y939)","v":0},{"$f":"IF(Z932=1,Y917*-Z930/$G931*SUM(Z939:AL939),Y917*-Z930/$G931*Z939)","v":0},{"$f":"IF(AA932=1,Z917*-AA930/$G931*SUM(AA939:AM939),Z917*-AA930/$G931*AA939)","v":0},{"$f":"IF(AB932=1,AA917*-AB930/$G931*SUM(AB939:AN939),AA917*-AB930/$G931*AB939)","v":0},{"$f":"IF(AC932=1,AB917*-AC930/$G931*SUM(AC939:AO939),AB917*-AC930/$G931*AC939)","v":0},{"$f":"IF(AD932=1,AC917*-AD930/$G931*SUM(AD939:AP939),AC917*-AD930/$G931*AD939)","v":0},{"$f":"IF(AE932=1,AD917*-AE930/$G931*SUM(AE939:AQ939),AD917*-AE930/$G931*AE939)","v":0},{"$f":"IF(AF932=1,AE917*-AF930/$G931*SUM(AF939:AR939),AE917*-AF930/$G931*AF939)","v":0},{"$f":"IF(AG932=1,AF917*-AG930/$G931*SUM(AG939:AS939),AF917*-AG930/$G931*AG939)","v":0},{"$f":"IF(AH932=1,AG917*-AH930/$G931*SUM(AH939:AT939),AG917*-AH930/$G931*AH939)","v":0},{"$f":"IF(AI932=1,AH917*-AI930/$G931*SUM(AI939:AU939),AH917*-AI930/$G931*AI939)","v":0},{"$f":"IF(AJ932=1,AI917*-AJ930/$G931*SUM(AJ939:AV939),AI917*-AJ930/$G931*AJ939)","v":0},{"$f":"SUM(Y914:AJ914)","v":0},{"$f":"IF(AL932=1,AJ917*-AL930/$G931*SUM(AL939:AW939),AJ917*-AL930/$G931*AL939)","v":0},{"$f":"IF(AM932=1,AL917*-AM930/$G931*SUM(AM939:AZ939),AL917*-AM930/$G931*AM939)","v":0},{"$f":"IF(AN932=1,AM917*-AN930/$G931*SUM(AN939:BA939),AM917*-AN930/$G931*AN939)","v":0},{"$f":"IF(AO932=1,AN917*-AO930/$G931*SUM(AO939:BB939),AN917*-AO930/$G931*AO939)","v":0},{"$f":"IF(AP932=1,AO917*-AP930/$G931*SUM(AP939:BC939),AO917*-AP930/$G931*AP939)","v":0},{"$f":"IF(AQ932=1,AP917*-AQ930/$G931*SUM(AQ939:BD939),AP917*-AQ930/$G931*AQ939)","v":0},{"$f":"IF(AR932=1,AQ917*-AR930/$G931*SUM(AR939:BE939),AQ917*-AR930/$G931*AR939)","v":0},{"$f":"IF(AS932=1,AR917*-AS930/$G931*SUM(AS939:BF939),AR917*-AS930/$G931*AS939)","v":0},{"$f":"IF(AT932=1,AS917*-AT930/$G931*SUM(AT939:BG939),AS917*-AT930/$G931*AT939)","v":0},{"$f":"IF(AU932=1,AT917*-AU930/$G931*SUM(AU939:BH939),AT917*-AU930/$G931*AU939)","v":0},{"$f":"IF(AV932=1,AU917*-AV930/$G931*SUM(AV939:BI939),AU917*-AV930/$G931*AV939)","v":0},{"$f":"IF(AW932=1,AV917*-AW930/$G931*SUM(AW939:BJ939),AV917*-AW930/$G931*AW939)","v":0},{"$f":"SUM(AL914:AW914)","v":0},{"$f":"IF(AY932=1,AW917*-AY930/$G931*SUM(AY939:BJ939),AW917*-AY930/$G931*AY939)","v":0},{"$f":"IF(AZ932=1,AY917*-AZ930/$G931*SUM(AZ939:BM939),AY917*-AZ930/$G931*AZ939)","v":0},{"$f":"IF(BA932=1,AZ917*-BA930/$G931*SUM(BA939:BN939),AZ917*-BA930/$G931*BA939)","v":0},{"$f":"IF(BB932=1,BA917*-BB930/$G931*SUM(BB939:BO939),BA917*-BB930/$G931*BB939)","v":0},{"$f":"IF(BC932=1,BB917*-BC930/$G931*SUM(BC939:BP939),BB917*-BC930/$G931*BC939)","v":0},{"$f":"IF(BD932=1,BC917*-BD930/$G931*SUM(BD939:BQ939),BC917*-BD930/$G931*BD939)","v":0},{"$f":"IF(BE932=1,BD917*-BE930/$G931*SUM(BE939:BR939),BD917*-BE930/$G931*BE939)","v":0},{"$f":"IF(BF932=1,BE917*-BF930/$G931*SUM(BF939:BS939),BE917*-BF930/$G931*BF939)","v":0},{"$f":"IF(BG932=1,BF917*-BG930/$G931*SUM(BG939:BT939),BF917*-BG930/$G931*BG939)","v":0},{"$f":"IF(BH932=1,BG917*-BH930/$G931*SUM(BH939:BU939),BG917*-BH930/$G931*BH939)","v":0},{"$f":"IF(BI932=1,BH917*-BI930/$G931*SUM(BI939:BV939),BH917*-BI930/$G931*BI939)","v":0},{"$f":"IF(BJ932=1,BI917*-BJ930/$G931*SUM(BJ939:BW939),BI917*-BJ930/$G931*BJ939)","v":0},{"$f":"SUM(AY914:BJ914)","v":0},{"$f":"IF(BL932=1,BJ917*-BL930/$G931*SUM(BL939:BW939),BJ917*-BL930/$G931*BL939)","v":0},{"$f":"IF(BM932=1,BL917*-BM930/$G931*SUM(BM939:BZ939),BL917*-BM930/$G931*BM939)","v":0},{"$f":"IF(BN932=1,BM917*-BN930/$G931*SUM(BN939:CA939),BM917*-BN930/$G931*BN939)","v":0},{"$f":"IF(BO932=1,BN917*-BO930/$G931*SUM(BO939:CB939),BN917*-BO930/$G931*BO939)","v":0},{"$f":"IF(BP932=1,BO917*-BP930/$G931*SUM(BP939:CC939),BO917*-BP930/$G931*BP939)","v":0},{"$f":"IF(BQ932=1,BP917*-BQ930/$G931*SUM(BQ939:CD939),BP917*-BQ930/$G931*BQ939)","v":0},{"$f":"IF(BR932=1,BQ917*-BR930/$G931*SUM(BR939:CE939),BQ917*-BR930/$G931*BR939)","v":0},{"$f":"IF(BS932=1,BR917*-BS930/$G931*SUM(BS939:CF939),BR917*-BS930/$G931*BS939)","v":0},{"$f":"IF(BT932=1,BS917*-BT930/$G931*SUM(BT939:CG939),BS917*-BT930/$G931*BT939)","v":0},{"$f":"IF(BU932=1,BT917*-BU930/$G931*SUM(BU939:CH939),BT917*-BU930/$G931*BU939)","v":0},{"$f":"IF(BV932=1,BU917*-BV930/$G931*SUM(BV939:CI939),BU917*-BV930/$G931*BV939)","v":0},{"$f":"IF(BW932=1,BV917*-BW930/$G931*SUM(BW939:CJ939),BV917*-BW930/$G931*BW939)","v":0},{"$f":"SUM(BL914:BW914)","v":0},{"$f":"IF(BY932=1,BW917*-BY930/$G931*SUM(BY939:CJ939),BW917*-BY930/$G931*BY939)","v":0},{"$f":"IF(BZ932=1,BY917*-BZ930/$G931*SUM(BZ939:CM939),BY917*-BZ930/$G931*BZ939)","v":0},{"$f":"IF(CA932=1,BZ917*-CA930/$G931*SUM(CA939:CN939),BZ917*-CA930/$G931*CA939)","v":0},{"$f":"IF(CB932=1,CA917*-CB930/$G931*SUM(CB939:CO939),CA917*-CB930/$G931*CB939)","v":0},{"$f":"IF(CC932=1,CB917*-CC930/$G931*SUM(CC939:CP939),CB917*-CC930/$G931*CC939)","v":0},{"$f":"IF(CD932=1,CC917*-CD930/$G931*SUM(CD939:CQ939),CC917*-CD930/$G931*CD939)","v":0},{"$f":"IF(CE932=1,CD917*-CE930/$G931*SUM(CE939:CR939),CD917*-CE930/$G931*CE939)","v":0},{"$f":"IF(CF932=1,CE917*-CF930/$G931*SUM(CF939:CS939),CE917*-CF930/$G931*CF939)","v":0},{"$f":"IF(CG932=1,CF917*-CG930/$G931*SUM(CG939:CT939),CF917*-CG930/$G931*CG939)","v":0},{"$f":"IF(CH932=1,CG917*-CH930/$G931*SUM(CH939:CU939),CG917*-CH930/$G931*CH939)","v":0},{"$f":"IF(CI932=1,CH917*-CI930/$G931*SUM(CI939:CV939),CH917*-CI930/$G931*CI939)","v":0},{"$f":"IF(CJ932=1,CI917*-CJ930/$G931*SUM(CJ939:CW939),CI917*-CJ930/$G931*CJ939)","v":0},{"$f":"SUM(BY914:CJ914)","v":0},{"$f":"IF(CL932=1,CJ917*-CL930/$G931*SUM(CL939:CW939),CJ917*-CL930/$G931*CL939)","v":0},{"$f":"IF(CM932=1,CL917*-CM930/$G931*SUM(CM939:CZ939),CL917*-CM930/$G931*CM939)","v":0},{"$f":"IF(CN932=1,CM917*-CN930/$G931*SUM(CN939:DA939),CM917*-CN930/$G931*CN939)","v":0},{"$f":"IF(CO932=1,CN917*-CO930/$G931*SUM(CO939:DB939),CN917*-CO930/$G931*CO939)","v":0},{"$f":"IF(CP932=1,CO917*-CP930/$G931*SUM(CP939:DC939),CO917*-CP930/$G931*CP939)","v":0},{"$f":"IF(CQ932=1,CP917*-CQ930/$G931*SUM(CQ939:DD939),CP917*-CQ930/$G931*CQ939)","v":0},{"$f":"IF(CR932=1,CQ917*-CR930/$G931*SUM(CR939:DE939),CQ917*-CR930/$G931*CR939)","v":0},{"$f":"IF(CS932=1,CR917*-CS930/$G931*SUM(CS939:DF939),CR917*-CS930/$G931*CS939)","v":0},{"$f":"IF(CT932=1,CS917*-CT930/$G931*SUM(CT939:DG939),CS917*-CT930/$G931*CT939)","v":0},{"$f":"IF(CU932=1,CT917*-CU930/$G931*SUM(CU939:DH939),CT917*-CU930/$G931*CU939)","v":0},{"$f":"IF(CV932=1,CU917*-CV930/$G931*SUM(CV939:DI939),CU917*-CV930/$G931*CV939)","v":0},{"$f":"IF(CW932=1,CV917*-CW930/$G931*SUM(CW939:DJ939),CV917*-CW930/$G931*CW939)","v":0},{"$f":"SUM(CL914:CW914)","v":0},{"$f":"IF(CY932=1,CW917*-CY930/$G931*SUM(CY939:DJ939),CW917*-CY930/$G931*CY939)","v":0},{"$f":"IF(CZ932=1,CY917*-CZ930/$G931*SUM(CZ939:DM939),CY917*-CZ930/$G931*CZ939)","v":0},{"$f":"IF(DA932=1,CZ917*-DA930/$G931*SUM(DA939:DN939),CZ917*-DA930/$G931*DA939)","v":0},{"$f":"IF(DB932=1,DA917*-DB930/$G931*SUM(DB939:DO939),DA917*-DB930/$G931*DB939)","v":0},{"$f":"IF(DC932=1,DB917*-DC930/$G931*SUM(DC939:DP939),DB917*-DC930/$G931*DC939)","v":0},{"$f":"IF(DD932=1,DC917*-DD930/$G931*SUM(DD939:DQ939),DC917*-DD930/$G931*DD939)","v":0},{"$f":"IF(DE932=1,DD917*-DE930/$G931*SUM(DE939:DR939),DD917*-DE930/$G931*DE939)","v":0},{"$f":"IF(DF932=1,DE917*-DF930/$G931*SUM(DF939:DS939),DE917*-DF930/$G931*DF939)","v":0},{"$f":"IF(DG932=1,DF917*-DG930/$G931*SUM(DG939:DT939),DF917*-DG930/$G931*DG939)","v":0},{"$f":"IF(DH932=1,DG917*-DH930/$G931*SUM(DH939:DU939),DG917*-DH930/$G931*DH939)","v":0},{"$f":"IF(DI932=1,DH917*-DI930/$G931*SUM(DI939:DU939),DH917*-DI930/$G931*DI939)","v":0},{"$f":"IF(DJ932=1,DI917*-DJ930/$G931*SUM(DJ939:DU939),DI917*-DJ930/$G931*DJ939)","v":0},{"$f":"SUM(CY914:DJ914)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":914}]
[1,{"$f":"\"G\"&C913","v":"G32"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y915*Y938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL915*AL938","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL919:AW919)","v":0},{"$f":"+AY915*AY938","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY919:BJ919)","v":0},{"$f":"+BL915*BL938","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL919:BW919)","v":0},{"$f":"+BY915*BY938","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY919:CJ919)","v":0},{"$f":"+CL915*CL938","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL919:CW919)","v":0},{"$f":"+CY915*CY938","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY919:DJ919)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":919}]
[1,null,{"$f":"\"RG\"&F913","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X933=1,F919,0)","v":0},{"$f":"+X926+Y925","v":0},{"$f":"+Y926+Z925","v":0},{"$f":"+Z926+AA925","v":0},{"$f":"+AA926+AB925","v":0},{"$f":"+AB926+AC925","v":0},{"$f":"+AC926+AD925","v":0},{"$f":"+AD926+AE925","v":0},{"$f":"+AE926+AF925","v":0},{"$f":"+AF926+AG925","v":0},{"$f":"+AG926+AH925","v":0},{"$f":"+AH926+AI925","v":0},{"$f":"+AI926+AJ925","v":0},{"$f":"+AJ926","v":0},{"$f":"+AK926+AL925","v":0},{"$f":"+AL926+AM925","v":0},{"$f":"+AM926+AN925","v":0},{"$f":"+AN926+AO925","v":0},{"$f":"+AO926+AP925","v":0},{"$f":"+AP926+AQ925","v":0},{"$f":"+AQ926+AR925","v":0},{"$f":"+AR926+AS925","v":0},{"$f":"+AS926+AT925","v":0},{"$f":"+AT926+AU925","v":0},{"$f":"+AU926+AV925","v":0},{"$f":"+AV926+AW925","v":0},{"$f":"+AW926","v":0},{"$f":"+AX926+AY925","v":0},{"$f":"+AY926+AZ925","v":0},{"$f":"+AZ926+BA925","v":0},{"$f":"+BA926+BB925","v":0},{"$f":"+BB926+BC925","v":0},{"$f":"+BC926+BD925","v":0},{"$f":"+BD926+BE925","v":0},{"$f":"+BE926+BF925","v":0},{"$f":"+BF926+BG925","v":0},{"$f":"+BG926+BH925","v":0},{"$f":"+BH926+BI925","v":0},{"$f":"+BI926+BJ925","v":0},{"$f":"+BJ926","v":0},{"$f":"+BK926+BL925","v":0},{"$f":"+BL926+BM925","v":0},{"$f":"+BM926+BN925","v":0},{"$f":"+BN926+BO925","v":0},{"$f":"+BO926+BP925","v":0},{"$f":"+BP926+BQ925","v":0},{"$f":"+BQ926+BR925","v":0},{"$f":"+BR926+BS925","v":0},{"$f":"+BS926+BT925","v":0},{"$f":"+BT926+BU925","v":0},{"$f":"+BU926+BV925","v":0},{"$f":"+BV926+BW925","v":0},{"$f":"+BW926","v":0},{"$f":"+BX926+BY925","v":0},{"$f":"+BY926+BZ925","v":0},{"$f":"+BZ926+CA925","v":0},{"$f":"+CA926+CB925","v":0},{"$f":"+CB926+CC925","v":0},{"$f":"+CC926+CD925","v":0},{"$f":"+CD926+CE925","v":0},{"$f":"+CE926+CF925","v":0},{"$f":"+CF926+CG925","v":0},{"$f":"+CG926+CH925","v":0},{"$f":"+CH926+CI925","v":0},{"$f":"+CI926+CJ925","v":0},{"$f":"+CJ926","v":0},{"$f":"+CK926+CL925","v":0},{"$f":"+CL926+CM925","v":0},{"$f":"+CM926+CN925","v":0},{"$f":"+CN926+CO925","v":0},{"$f":"+CO926+CP925","v":0},{"$f":"+CP926+CQ925","v":0},{"$f":"+CQ926+CR925","v":0},{"$f":"+CR926+CS925","v":0},{"$f":"+CS926+CT925","v":0},{"$f":"+CT926+CU925","v":0},{"$f":"+CU926+CV925","v":0},{"$f":"+CV926+CW925","v":0},{"$f":"+CW926","v":0},{"$f":"+CX926+CY925","v":0},{"$f":"+CY926+CZ925","v":0},{"$f":"+CZ926+DA925","v":0},{"$f":"+DA926+DB925","v":0},{"$f":"+DB926+DC925","v":0},{"$f":"+DC926+DD925","v":0},{"$f":"+DD926+DE925","v":0},{"$f":"+DE926+DF925","v":0},{"$f":"+DF926+DG925","v":0},{"$f":"+DG926+DH925","v":0},{"$f":"+DH926+DI925","v":0},{"$f":"+DI926+DJ925","v":0},{"$f":"+DJ926","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":926}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":929}]
[2,null,null,null,null,{"$f":"F913","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N933","v":1},{"$f":"O933","v":1},{"$f":"P933","v":1},{"$f":"Q933","v":1},{"$f":"R933","v":1},{"$f":"S933","v":1},{"$f":"T933","v":1},{"$f":"U933","v":1},{"$f":"V933","v":1},{"$f":"W933","v":1},{"$f":"X933","v":1},{"$f":"IF(F917=0,1,0)","v":1},{"$f":"X933+X931-X932","v":1},{"$f":"Y933+Y931-Y932-Y937","v":1},{"$f":"Z933+Z931-Z932-Z937","v":1},{"$f":"AA933+AA931-AA932-AA937","v":1},{"$f":"AB933+AB931-AB932-AB937","v":1},{"$f":"AC933+AC931-AC932-AC937","v":1},{"$f":"AD933+AD931-AD932-AD937","v":1},{"$f":"AE933+AE931-AE932-AE937","v":1},{"$f":"AF933+AF931-AF932-AF937","v":1},{"$f":"AG933+AG931-AG932-AG937","v":1},{"$f":"AH933+AH931-AH932-AH937","v":1},{"$f":"AI933+AI931-AI932-AI937","v":1},{"$f":"AJ933","v":1},{"$f":"AJ933+AJ931-AJ932-AJ937","v":1},{"$f":"AL933+AL931-AL932-AL937","v":1},{"$f":"AM933+AM931-AM932-AM937","v":1},{"$f":"AN933+AN931-AN932-AN937","v":1},{"$f":"AO933+AO931-AO932-AO937","v":1},{"$f":"AP933+AP931-AP932-AP937","v":1},{"$f":"AQ933+AQ931-AQ932-AQ937","v":1},{"$f":"AR933+AR931-AR932-AR937","v":1},{"$f":"AS933+AS931-AS932-AS937","v":1},{"$f":"AT933+AT931-AT932-AT937","v":1},{"$f":"AU933+AU931-AU932-AU937","v":1},{"$f":"AV933+AV931-AV932-AV937","v":1},{"$f":"AW933","v":1},{"$f":"AW933+AW931-AW932-AW937","v":1},{"$f":"AY933+AY931-AY932-AY937","v":1},{"$f":"AZ933+AZ931-AZ932-AZ937","v":1},{"$f":"BA933+BA931-BA932-BA937","v":1},{"$f":"BB933+BB931-BB932-BB937","v":1},{"$f":"BC933+BC931-BC932-BC937","v":1},{"$f":"BD933+BD931-BD932-BD937","v":1},{"$f":"BE933+BE931-BE932-BE937","v":1},{"$f":"BF933+BF931-BF932-BF937","v":1},{"$f":"BG933+BG931-BG932-BG937","v":1},{"$f":"BH933+BH931-BH932-BH937","v":1},{"$f":"BI933+BI931-BI932-BI937","v":1},{"$f":"BJ933","v":1},{"$f":"BJ933+BJ931-BJ932-BJ937","v":1},{"$f":"BL933+BL931-BL932-BL937","v":1},{"$f":"BM933+BM931-BM932-BM937","v":1},{"$f":"BN933+BN931-BN932-BN937","v":1},{"$f":"BO933+BO931-BO932-BO937","v":1},{"$f":"BP933+BP931-BP932-BP937","v":1},{"$f":"BQ933+BQ931-BQ932-BQ937","v":1},{"$f":"BR933+BR931-BR932-BR937","v":1},{"$f":"BS933+BS931-BS932-BS937","v":1},{"$f":"BT933+BT931-BT932-BT937","v":1},{"$f":"BU933+BU931-BU932-BU937","v":1},{"$f":"BV933+BV931-BV932-BV937","v":1},{"$f":"BW933","v":1},{"$f":"BW933+BW931-BW932-BW937","v":1},{"$f":"BY933+BY931-BY932-BY937","v":1},{"$f":"BZ933+BZ931-BZ932-BZ937","v":1},{"$f":"CA933+CA931-CA932-CA937","v":1},{"$f":"CB933+CB931-CB932-CB937","v":1},{"$f":"CC933+CC931-CC932-CC937","v":1},{"$f":"CD933+CD931-CD932-CD937","v":1},{"$f":"CE933+CE931-CE932-CE937","v":1},{"$f":"CF933+CF931-CF932-CF937","v":1},{"$f":"CG933+CG931-CG932-CG937","v":1},{"$f":"CH933+CH931-CH932-CH937","v":1},{"$f":"CI933+CI931-CI932-CI937","v":1},{"$f":"CJ933","v":1},{"$f":"CJ933+CJ931-CJ932-CJ937","v":1},{"$f":"CL933+CL931-CL932-CL937","v":1},{"$f":"CM933+CM931-CM932-CM937","v":1},{"$f":"CN933+CN931-CN932-CN937","v":1},{"$f":"CO933+CO931-CO932-CO937","v":1},{"$f":"CP933+CP931-CP932-CP937","v":1},{"$f":"CQ933+CQ931-CQ932-CQ937","v":1},{"$f":"CR933+CR931-CR932-CR937","v":1},{"$f":"CS933+CS931-CS932-CS937","v":1},{"$f":"CT933+CT931-CT932-CT937","v":1},{"$f":"CU933+CU931-CU932-CU937","v":1},{"$f":"CV933+CV931-CV932-CV937","v":1},{"$f":"CW933","v":1},{"$f":"CW933+CW931-CW932-CW937","v":1},{"$f":"CY933+CY931-CY932-CY937","v":1},{"$f":"CZ933+CZ931-CZ932-CZ937","v":1},{"$f":"DA933+DA931-DA932-DA937","v":1},{"$f":"DB933+DB931-DB932-DB937","v":1},{"$f":"DC933+DC931-DC932-DC937","v":1},{"$f":"DD933+DD931-DD932-DD937","v":1},{"$f":"DE933+DE931-DE932-DE937","v":1},{"$f":"DF933+DF931-DF932-DF937","v":1},{"$f":"DG933+DG931-DG932-DG937","v":1},{"$f":"DH933+DH931-DH932-DH937","v":1},{"$f":"DI933+DI931-DI932-DI937","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":933}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H913,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":938}]
[{"$f":"A943","v":1},{"$f":"\"C\"&C942","v":"C33"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y961=1,X946*-$F945/$G960*SUM(Y968:AJ968),X946*-$F945/$G960*Y968)","v":0},{"$f":"IF(Z961=1,Y946*-$F945/$G960*SUM(Z968:AL968),Y946*-$F945/$G960*Z968)","v":0},{"$f":"IF(AA961=1,Z946*-$F945/$G960*SUM(AA968:AM968),Z946*-$F945/$G960*AA968)","v":0},{"$f":"IF(AB961=1,AA946*-$F945/$G960*SUM(AB968:AN968),AA946*-$F945/$G960*AB968)","v":0},{"$f":"IF(AC961=1,AB946*-$F945/$G960*SUM(AC968:AO968),AB946*-$F945/$G960*AC968)","v":0},{"$f":"IF(AD961=1,AC946*-$F945/$G960*SUM(AD968:AP968),AC946*-$F945/$G960*AD968)","v":0},{"$f":"IF(AE961=1,AD946*-$F945/$G960*SUM(AE968:AQ968),AD946*-$F945/$G960*AE968)","v":0},{"$f":"IF(AF961=1,AE946*-$F945/$G960*SUM(AF968:AR968),AE946*-$F945/$G960*AF968)","v":0},{"$f":"IF(AG961=1,AF946*-$F945/$G960*SUM(AG968:AS968),AF946*-$F945/$G960*AG968)","v":0},{"$f":"IF(AH961=1,AG946*-$F945/$G960*SUM(AH968:AT968),AG946*-$F945/$G960*AH968)","v":0},{"$f":"IF(AI961=1,AH946*-$F945/$G960*SUM(AI968:AU968),AH946*-$F945/$G960*AI968)","v":0},{"$f":"IF(AJ961=1,AI946*-$F945/$G960*SUM(AJ968:AV968),AI946*-$F945/$G960*AJ968)","v":0},{"$f":"SUM(Y944:AJ944)","v":0},{"$f":"IF(AL961=1,AJ946*-$F945/$G960*SUM(AL968:AW968),AJ946*-$F945/$G960*AL968)","v":0},{"$f":"IF(AM961=1,AL946*-$F945/$G960*SUM(AM968:AZ968),AL946*-$F945/$G960*AM968)","v":0},{"$f":"IF(AN961=1,AM946*-$F945/$G960*SUM(AN968:BA968),AM946*-$F945/$G960*AN968)","v":0},{"$f":"IF(AO961=1,AN946*-$F945/$G960*SUM(AO968:BB968),AN946*-$F945/$G960*AO968)","v":0},{"$f":"IF(AP961=1,AO946*-$F945/$G960*SUM(AP968:BC968),AO946*-$F945/$G960*AP968)","v":0},{"$f":"IF(AQ961=1,AP946*-$F945/$G960*SUM(AQ968:BD968),AP946*-$F945/$G960*AQ968)","v":0},{"$f":"IF(AR961=1,AQ946*-$F945/$G960*SUM(AR968:BE968),AQ946*-$F945/$G960*AR968)","v":0},{"$f":"IF(AS961=1,AR946*-$F945/$G960*SUM(AS968:BF968),AR946*-$F945/$G960*AS968)","v":0},{"$f":"IF(AT961=1,AS946*-$F945/$G960*SUM(AT968:BG968),AS946*-$F945/$G960*AT968)","v":0},{"$f":"IF(AU961=1,AT946*-$F945/$G960*SUM(AU968:BH968),AT946*-$F945/$G960*AU968)","v":0},{"$f":"IF(AV961=1,AU946*-$F945/$G960*SUM(AV968:BI968),AU946*-$F945/$G960*AV968)","v":0},{"$f":"IF(AW961=1,AV946*-$F945/$G960*SUM(AW968:BJ968),AV946*-$F945/$G960*AW968)","v":0},{"$f":"SUM(AL944:AW944)","v":0},{"$f":"IF(AY961=1,AW946*-$F945/$G960*SUM(AY968:BJ968),AW946*-$F945/$G960*AY968)","v":0},{"$f":"IF(AZ961=1,AY946*-$F945/$G960*SUM(AZ968:BM968),AY946*-$F945/$G960*AZ968)","v":0},{"$f":"IF(BA961=1,AZ946*-$F945/$G960*SUM(BA968:BN968),AZ946*-$F945/$G960*BA968)","v":0},{"$f":"IF(BB961=1,BA946*-$F945/$G960*SUM(BB968:BO968),BA946*-$F945/$G960*BB968)","v":0},{"$f":"IF(BC961=1,BB946*-$F945/$G960*SUM(BC968:BP968),BB946*-$F945/$G960*BC968)","v":0},{"$f":"IF(BD961=1,BC946*-$F945/$G960*SUM(BD968:BQ968),BC946*-$F945/$G960*BD968)","v":0},{"$f":"IF(BE961=1,BD946*-$F945/$G960*SUM(BE968:BR968),BD946*-$F945/$G960*BE968)","v":0},{"$f":"IF(BF961=1,BE946*-$F945/$G960*SUM(BF968:BS968),BE946*-$F945/$G960*BF968)","v":0},{"$f":"IF(BG961=1,BF946*-$F945/$G960*SUM(BG968:BT968),BF946*-$F945/$G960*BG968)","v":0},{"$f":"IF(BH961=1,BG946*-$F945/$G960*SUM(BH968:BU968),BG946*-$F945/$G960*BH968)","v":0},{"$f":"IF(BI961=1,BH946*-$F945/$G960*SUM(BI968:BV968),BH946*-$F945/$G960*BI968)","v":0},{"$f":"IF(BJ961=1,BI946*-$F945/$G960*SUM(BJ968:BW968),BI946*-$F945/$G960*BJ968)","v":0},{"$f":"SUM(AY944:BJ944)","v":0},{"$f":"IF(BL961=1,BJ946*-$F945/$G960*SUM(BL968:BW968),BJ946*-$F945/$G960*BL968)","v":0},{"$f":"IF(BM961=1,BL946*-$F945/$G960*SUM(BM968:BZ968),BL946*-$F945/$G960*BM968)","v":0},{"$f":"IF(BN961=1,BM946*-$F945/$G960*SUM(BN968:CA968),BM946*-$F945/$G960*BN968)","v":0},{"$f":"IF(BO961=1,BN946*-$F945/$G960*SUM(BO968:CB968),BN946*-$F945/$G960*BO968)","v":0},{"$f":"IF(BP961=1,BO946*-$F945/$G960*SUM(BP968:CC968),BO946*-$F945/$G960*BP968)","v":0},{"$f":"IF(BQ961=1,BP946*-$F945/$G960*SUM(BQ968:CD968),BP946*-$F945/$G960*BQ968)","v":0},{"$f":"IF(BR961=1,BQ946*-$F945/$G960*SUM(BR968:CE968),BQ946*-$F945/$G960*BR968)","v":0},{"$f":"IF(BS961=1,BR946*-$F945/$G960*SUM(BS968:CF968),BR946*-$F945/$G960*BS968)","v":0},{"$f":"IF(BT961=1,BS946*-$F945/$G960*SUM(BT968:CG968),BS946*-$F945/$G960*BT968)","v":0},{"$f":"IF(BU961=1,BT946*-$F945/$G960*SUM(BU968:CH968),BT946*-$F945/$G960*BU968)","v":0},{"$f":"IF(BV961=1,BU946*-$F945/$G960*SUM(BV968:CI968),BU946*-$F945/$G960*BV968)","v":0},{"$f":"IF(BW961=1,BV946*-$F945/$G960*SUM(BW968:CJ968),BV946*-$F945/$G960*BW968)","v":0},{"$f":"SUM(BL944:BW944)","v":0},{"$f":"IF(BY961=1,BW946*-$F945/$G960*SUM(BY968:CJ968),BW946*-$F945/$G960*BY968)","v":0},{"$f":"IF(BZ961=1,BY946*-$F945/$G960*SUM(BZ968:CM968),BY946*-$F945/$G960*BZ968)","v":0},{"$f":"IF(CA961=1,BZ946*-$F945/$G960*SUM(CA968:CN968),BZ946*-$F945/$G960*CA968)","v":0},{"$f":"IF(CB961=1,CA946*-$F945/$G960*SUM(CB968:CO968),CA946*-$F945/$G960*CB968)","v":0},{"$f":"IF(CC961=1,CB946*-$F945/$G960*SUM(CC968:CP968),CB946*-$F945/$G960*CC968)","v":0},{"$f":"IF(CD961=1,CC946*-$F945/$G960*SUM(CD968:CQ968),CC946*-$F945/$G960*CD968)","v":0},{"$f":"IF(CE961=1,CD946*-$F945/$G960*SUM(CE968:CR968),CD946*-$F945/$G960*CE968)","v":0},{"$f":"IF(CF961=1,CE946*-$F945/$G960*SUM(CF968:CS968),CE946*-$F945/$G960*CF968)","v":0},{"$f":"IF(CG961=1,CF946*-$F945/$G960*SUM(CG968:CT968),CF946*-$F945/$G960*CG968)","v":0},{"$f":"IF(CH961=1,CG946*-$F945/$G960*SUM(CH968:CU968),CG946*-$F945/$G960*CH968)","v":0},{"$f":"IF(CI961=1,CH946*-$F945/$G960*SUM(CI968:CV968),CH946*-$F945/$G960*CI968)","v":0},{"$f":"IF(CJ961=1,CI946*-$F945/$G960*SUM(CJ968:CW968),CI946*-$F945/$G960*CJ968)","v":0},{"$f":"SUM(BY944:CJ944)","v":0},{"$f":"IF(CL961=1,CJ946*-$F945/$G960*SUM(CL968:CW968),CJ946*-$F945/$G960*CL968)","v":0},{"$f":"IF(CM961=1,CL946*-$F945/$G960*SUM(CM968:CZ968),CL946*-$F945/$G960*CM968)","v":0},{"$f":"IF(CN961=1,CM946*-$F945/$G960*SUM(CN968:DA968),CM946*-$F945/$G960*CN968)","v":0},{"$f":"IF(CO961=1,CN946*-$F945/$G960*SUM(CO968:DB968),CN946*-$F945/$G960*CO968)","v":0},{"$f":"IF(CP961=1,CO946*-$F945/$G960*SUM(CP968:DC968),CO946*-$F945/$G960*CP968)","v":0},{"$f":"IF(CQ961=1,CP946*-$F945/$G960*SUM(CQ968:DD968),CP946*-$F945/$G960*CQ968)","v":0},{"$f":"IF(CR961=1,CQ946*-$F945/$G960*SUM(CR968:DE968),CQ946*-$F945/$G960*CR968)","v":0},{"$f":"IF(CS961=1,CR946*-$F945/$G960*SUM(CS968:DF968),CR946*-$F945/$G960*CS968)","v":0},{"$f":"IF(CT961=1,CS946*-$F945/$G960*SUM(CT968:DG968),CS946*-$F945/$G960*CT968)","v":0},{"$f":"IF(CU961=1,CT946*-$F945/$G960*SUM(CU968:DH968),CT946*-$F945/$G960*CU968)","v":0},{"$f":"IF(CV961=1,CU946*-$F945/$G960*SUM(CV968:DI968),CU946*-$F945/$G960*CV968)","v":0},{"$f":"IF(CW961=1,CV946*-$F945/$G960*SUM(CW968:DJ968),CV946*-$F945/$G960*CW968)","v":0},{"$f":"SUM(CL944:CW944)","v":0},{"$f":"IF(CY961=1,CW946*-$F945/$G960*SUM(CY968:DJ968),CW946*-$F945/$G960*CY968)","v":0},{"$f":"IF(CZ961=1,CY946*-$F945/$G960*SUM(CZ968:DM968),CY946*-$F945/$G960*CZ968)","v":0},{"$f":"IF(DA961=1,CZ946*-$F945/$G960*SUM(DA968:DN968),CZ946*-$F945/$G960*DA968)","v":0},{"$f":"IF(DB961=1,DA946*-$F945/$G960*SUM(DB968:DO968),DA946*-$F945/$G960*DB968)","v":0},{"$f":"IF(DC961=1,DB946*-$F945/$G960*SUM(DC968:DP968),DB946*-$F945/$G960*DC968)","v":0},{"$f":"IF(DD961=1,DC946*-$F945/$G960*SUM(DD968:DQ968),DC946*-$F945/$G960*DD968)","v":0},{"$f":"IF(DE961=1,DD946*-$F945/$G960*SUM(DE968:DR968),DD946*-$F945/$G960*DE968)","v":0},{"$f":"IF(DF961=1,DE946*-$F945/$G960*SUM(DF968:DS968),DE946*-$F945/$G960*DF968)","v":0},{"$f":"IF(DG961=1,DF946*-$F945/$G960*SUM(DG968:DT968),DF946*-$F945/$G960*DG968)","v":0},{"$f":"IF(DH961=1,DG946*-$F945/$G960*SUM(DH968:DU968),DG946*-$F945/$G960*DH968)","v":0},{"$f":"IF(DI961=1,DH946*-$F945/$G960*SUM(DI968:DU968),DH946*-$F945/$G960*DI968)","v":0},{"$f":"IF(DJ961=1,DI946*-$F945/$G960*SUM(DJ968:DU968),DI946*-$F945/$G960*DJ968)","v":0},{"$f":"SUM(CY944:DJ944)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":944}]
[1,{"$f":"\"E\"&C942","v":"E33"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X962=1,J942,0)","v":0},{"$f":"X946+Y945","v":0},{"$f":"Y946+Z945","v":0},{"$f":"Z946+AA945","v":0},{"$f":"AA946+AB945","v":0},{"$f":"AB946+AC945","v":0},{"$f":"AC946+AD945","v":0},{"$f":"AD946+AE945","v":0},{"$f":"AE946+AF945","v":0},{"$f":"AF946+AG945","v":0},{"$f":"AG946+AH945","v":0},{"$f":"AH946+AI945","v":0},{"$f":"AI946+AJ945","v":0},{"$f":"+AJ946","v":0},{"$f":"AJ946+AL945","v":0},{"$f":"AL946+AM945","v":0},{"$f":"AM946+AN945","v":0},{"$f":"AN946+AO945","v":0},{"$f":"AO946+AP945","v":0},{"$f":"AP946+AQ945","v":0},{"$f":"AQ946+AR945","v":0},{"$f":"AR946+AS945","v":0},{"$f":"AS946+AT945","v":0},{"$f":"AT946+AU945","v":0},{"$f":"AU946+AV945","v":0},{"$f":"AV946+AW945","v":0},{"$f":"+AW946","v":0},{"$f":"AW946+AY945","v":0},{"$f":"AY946+AZ945","v":0},{"$f":"AZ946+BA945","v":0},{"$f":"BA946+BB945","v":0},{"$f":"BB946+BC945","v":0},{"$f":"BC946+BD945","v":0},{"$f":"BD946+BE945","v":0},{"$f":"BE946+BF945","v":0},{"$f":"BF946+BG945","v":0},{"$f":"BG946+BH945","v":0},{"$f":"BH946+BI945","v":0},{"$f":"BI946+BJ945","v":0},{"$f":"+BJ946","v":0},{"$f":"BJ946+BL945","v":0},{"$f":"BL946+BM945","v":0},{"$f":"BM946+BN945","v":0},{"$f":"BN946+BO945","v":0},{"$f":"BO946+BP945","v":0},{"$f":"BP946+BQ945","v":0},{"$f":"BQ946+BR945","v":0},{"$f":"BR946+BS945","v":0},{"$f":"BS946+BT945","v":0},{"$f":"BT946+BU945","v":0},{"$f":"BU946+BV945","v":0},{"$f":"BV946+BW945","v":0},{"$f":"+BW946","v":0},{"$f":"BW946+BY945","v":0},{"$f":"BY946+BZ945","v":0},{"$f":"BZ946+CA945","v":0},{"$f":"CA946+CB945","v":0},{"$f":"CB946+CC945","v":0},{"$f":"CC946+CD945","v":0},{"$f":"CD946+CE945","v":0},{"$f":"CE946+CF945","v":0},{"$f":"CF946+CG945","v":0},{"$f":"CG946+CH945","v":0},{"$f":"CH946+CI945","v":0},{"$f":"CI946+CJ945","v":0},{"$f":"+CJ946","v":0},{"$f":"CJ946+CL945","v":0},{"$f":"CL946+CM945","v":0},{"$f":"CM946+CN945","v":0},{"$f":"CN946+CO945","v":0},{"$f":"CO946+CP945","v":0},{"$f":"CP946+CQ945","v":0},{"$f":"CQ946+CR945","v":0},{"$f":"CR946+CS945","v":0},{"$f":"CS946+CT945","v":0},{"$f":"CT946+CU945","v":0},{"$f":"CU946+CV945","v":0},{"$f":"CV946+CW945","v":0},{"$f":"+CW946","v":0},{"$f":"CW946+CY945","v":0},{"$f":"CY946+CZ945","v":0},{"$f":"CZ946+DA945","v":0},{"$f":"DA946+DB945","v":0},{"$f":"DB946+DC945","v":0},{"$f":"DC946+DD945","v":0},{"$f":"DD946+DE945","v":0},{"$f":"DE946+DF945","v":0},{"$f":"DF946+DG945","v":0},{"$f":"DG946+DH945","v":0},{"$f":"DH946+DI945","v":0},{"$f":"DI946+DJ945","v":0},{"$f":"+DJ946","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":946}]
[1,{"$f":"\"M\"&C942","v":"M33"},{"$f":"\"A\"&F942","v":"ARealkreditlån"},null,{"$f":"+A954","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y960=1,$F948,IF(Y961=1,-X955,IF(Y$38=1,-X955,IF(Y$6=12,IF(Y962=1,-$F948/($I942/$G960)*SUM(N962:Y962)/12,0),0))))","v":0},{"$f":"IF(Z960=1,$F948,IF(Z961=1,-Y955,IF(Z$38=1,-Y955,IF(Z$6=12,IF(Z962=1,-$F948/($I942/$G960)*SUM(O962:Z962)/12,0),0))))","v":0},{"$f":"IF(AA960=1,$F948,IF(AA961=1,-Z955,IF(AA$38=1,-Z955,IF(AA$6=12,IF(AA962=1,-$F948/($I942/$G960)*SUM(P962:AA962)/12,0),0))))","v":0},{"$f":"IF(AB960=1,$F948,IF(AB961=1,-AA955,IF(AB$38=1,-AA955,IF(AB$6=12,IF(AB962=1,-$F948/($I942/$G960)*SUM(Q962:AB962)/12,0),0))))","v":0},{"$f":"IF(AC960=1,$F948,IF(AC961=1,-AB955,IF(AC$38=1,-AB955,IF(AC$6=12,IF(AC962=1,-$F948/($I942/$G960)*SUM(R962:AC962)/12,0),0))))","v":0},{"$f":"IF(AD960=1,$F948,IF(AD961=1,-AC955,IF(AD$38=1,-AC955,IF(AD$6=12,IF(AD962=1,-$F948/($I942/$G960)*SUM(S962:AD962)/12,0),0))))","v":0},{"$f":"IF(AE960=1,$F948,IF(AE961=1,-AD955,IF(AE$38=1,-AD955,IF(AE$6=12,IF(AE962=1,-$F948/($I942/$G960)*SUM(T962:AE962)/12,0),0))))","v":0},{"$f":"IF(AF960=1,$F948,IF(AF961=1,-AE955,IF(AF$38=1,-AE955,IF(AF$6=12,IF(AF962=1,-$F948/($I942/$G960)*SUM(U962:AF962)/12,0),0))))","v":0},{"$f":"IF(AG960=1,$F948,IF(AG961=1,-AF955,IF(AG$38=1,-AF955,IF(AG$6=12,IF(AG962=1,-$F948/($I942/$G960)*SUM(V962:AG962)/12,0),0))))","v":0},{"$f":"IF(AH960=1,$F948,IF(AH961=1,-AG955,IF(AH$38=1,-AG955,IF(AH$6=12,IF(AH962=1,-$F948/($I942/$G960)*SUM(W962:AH962)/12,0),0))))","v":0},{"$f":"IF(AI960=1,$F948,IF(AI961=1,-AH955,IF(AI$38=1,-AH955,IF(AI$6=12,IF(AI962=1,-$F948/($I942/$G960)*SUM(X962:AI962)/12,0),0))))","v":0},{"$f":"IF(AJ960=1,$F948,IF(AJ961=1,-AI955,IF(AJ$38=1,-AI955,IF(AJ$6=12,IF(AJ962=1,-$F948/($I942/$G960)*SUM(Y962:AJ962)/12,0),0))))","v":0},{"$f":"SUM(Y954:AJ954)","v":0},{"$f":"IF(AL960=1,$F948,IF(AL961=1,-AK955,IF(AL$38=1,-AK955,IF(AL$6=12,IF(AL962=1,-$F948/($I942/$G960)*SUM(AA962:AL962)/12,0),0))))","v":0},{"$f":"IF(AM960=1,$F948,IF(AM961=1,-AL955,IF(AM$38=1,-AL955,IF(AM$6=12,IF(AM962=1,-$F948/($I942/$G960)*SUM(AB962:AM962)/12,0),0))))","v":0},{"$f":"IF(AN960=1,$F948,IF(AN961=1,-AM955,IF(AN$38=1,-AM955,IF(AN$6=12,IF(AN962=1,-$F948/($I942/$G960)*SUM(AC962:AN962)/12,0),0))))","v":0},{"$f":"IF(AO960=1,$F948,IF(AO961=1,-AN955,IF(AO$38=1,-AN955,IF(AO$6=12,IF(AO962=1,-$F948/($I942/$G960)*SUM(AD962:AO962)/12,0),0))))","v":0},{"$f":"IF(AP960=1,$F948,IF(AP961=1,-AO955,IF(AP$38=1,-AO955,IF(AP$6=12,IF(AP962=1,-$F948/($I942/$G960)*SUM(AE962:AP962)/12,0),0))))","v":0},{"$f":"IF(AQ960=1,$F948,IF(AQ961=1,-AP955,IF(AQ$38=1,-AP955,IF(AQ$6=12,IF(AQ962=1,-$F948/($I942/$G960)*SUM(AF962:AQ962)/12,0),0))))","v":0},{"$f":"IF(AR960=1,$F948,IF(AR961=1,-AQ955,IF(AR$38=1,-AQ955,IF(AR$6=12,IF(AR962=1,-$F948/($I942/$G960)*SUM(AG962:AR962)/12,0),0))))","v":0},{"$f":"IF(AS960=1,$F948,IF(AS961=1,-AR955,IF(AS$38=1,-AR955,IF(AS$6=12,IF(AS962=1,-$F948/($I942/$G960)*SUM(AH962:AS962)/12,0),0))))","v":0},{"$f":"IF(AT960=1,$F948,IF(AT961=1,-AS955,IF(AT$38=1,-AS955,IF(AT$6=12,IF(AT962=1,-$F948/($I942/$G960)*SUM(AI962:AT962)/12,0),0))))","v":0},{"$f":"IF(AU960=1,$F948,IF(AU961=1,-AT955,IF(AU$38=1,-AT955,IF(AU$6=12,IF(AU962=1,-$F948/($I942/$G960)*SUM(AJ962:AU962)/12,0),0))))","v":0},{"$f":"IF(AV960=1,$F948,IF(AV961=1,-AU955,IF(AV$38=1,-AU955,IF(AV$6=12,IF(AV962=1,-$F948/($I942/$G960)*SUM(AK962:AV962)/12,0),0))))","v":0},{"$f":"IF(AW960=1,$F948,IF(AW961=1,-AV955,IF(AW$38=1,-AV955,IF(AW$6=12,IF(AW962=1,-$F948/($I942/$G960)*SUM(AL962:AW962)/12,0),0))))","v":0},{"$f":"SUM(AL954:AW954)","v":0},{"$f":"IF(AY960=1,$F948,IF(AY961=1,-AX955,IF(AY$38=1,-AX955,IF(AY$6=12,IF(AY962=1,-$F948/($I942/$G960)*SUM(AN962:AY962)/12,0),0))))","v":0},{"$f":"IF(AZ960=1,$F948,IF(AZ961=1,-AY955,IF(AZ$38=1,-AY955,IF(AZ$6=12,IF(AZ962=1,-$F948/($I942/$G960)*SUM(AO962:AZ962)/12,0),0))))","v":0},{"$f":"IF(BA960=1,$F948,IF(BA961=1,-AZ955,IF(BA$38=1,-AZ955,IF(BA$6=12,IF(BA962=1,-$F948/($I942/$G960)*SUM(AP962:BA962)/12,0),0))))","v":0},{"$f":"IF(BB960=1,$F948,IF(BB961=1,-BA955,IF(BB$38=1,-BA955,IF(BB$6=12,IF(BB962=1,-$F948/($I942/$G960)*SUM(AQ962:BB962)/12,0),0))))","v":0},{"$f":"IF(BC960=1,$F948,IF(BC961=1,-BB955,IF(BC$38=1,-BB955,IF(BC$6=12,IF(BC962=1,-$F948/($I942/$G960)*SUM(AR962:BC962)/12,0),0))))","v":0},{"$f":"IF(BD960=1,$F948,IF(BD961=1,-BC955,IF(BD$38=1,-BC955,IF(BD$6=12,IF(BD962=1,-$F948/($I942/$G960)*SUM(AS962:BD962)/12,0),0))))","v":0},{"$f":"IF(BE960=1,$F948,IF(BE961=1,-BD955,IF(BE$38=1,-BD955,IF(BE$6=12,IF(BE962=1,-$F948/($I942/$G960)*SUM(AT962:BE962)/12,0),0))))","v":0},{"$f":"IF(BF960=1,$F948,IF(BF961=1,-BE955,IF(BF$38=1,-BE955,IF(BF$6=12,IF(BF962=1,-$F948/($I942/$G960)*SUM(AU962:BF962)/12,0),0))))","v":0},{"$f":"IF(BG960=1,$F948,IF(BG961=1,-BF955,IF(BG$38=1,-BF955,IF(BG$6=12,IF(BG962=1,-$F948/($I942/$G960)*SUM(AV962:BG962)/12,0),0))))","v":0},{"$f":"IF(BH960=1,$F948,IF(BH961=1,-BG955,IF(BH$38=1,-BG955,IF(BH$6=12,IF(BH962=1,-$F948/($I942/$G960)*SUM(AW962:BH962)/12,0),0))))","v":0},{"$f":"IF(BI960=1,$F948,IF(BI961=1,-BH955,IF(BI$38=1,-BH955,IF(BI$6=12,IF(BI962=1,-$F948/($I942/$G960)*SUM(AX962:BI962)/12,0),0))))","v":0},{"$f":"IF(BJ960=1,$F948,IF(BJ961=1,-BI955,IF(BJ$38=1,-BI955,IF(BJ$6=12,IF(BJ962=1,-$F948/($I942/$G960)*SUM(AY962:BJ962)/12,0),0))))","v":0},{"$f":"SUM(AY954:BJ954)","v":0},{"$f":"IF(BL960=1,$F948,IF(BL961=1,-BK955,IF(BL$38=1,-BK955,IF(BL$6=12,IF(BL962=1,-$F948/($I942/$G960)*SUM(BA962:BL962)/12,0),0))))","v":0},{"$f":"IF(BM960=1,$F948,IF(BM961=1,-BL955,IF(BM$38=1,-BL955,IF(BM$6=12,IF(BM962=1,-$F948/($I942/$G960)*SUM(BB962:BM962)/12,0),0))))","v":0},{"$f":"IF(BN960=1,$F948,IF(BN961=1,-BM955,IF(BN$38=1,-BM955,IF(BN$6=12,IF(BN962=1,-$F948/($I942/$G960)*SUM(BC962:BN962)/12,0),0))))","v":0},{"$f":"IF(BO960=1,$F948,IF(BO961=1,-BN955,IF(BO$38=1,-BN955,IF(BO$6=12,IF(BO962=1,-$F948/($I942/$G960)*SUM(BD962:BO962)/12,0),0))))","v":0},{"$f":"IF(BP960=1,$F948,IF(BP961=1,-BO955,IF(BP$38=1,-BO955,IF(BP$6=12,IF(BP962=1,-$F948/($I942/$G960)*SUM(BE962:BP962)/12,0),0))))","v":0},{"$f":"IF(BQ960=1,$F948,IF(BQ961=1,-BP955,IF(BQ$38=1,-BP955,IF(BQ$6=12,IF(BQ962=1,-$F948/($I942/$G960)*SUM(BF962:BQ962)/12,0),0))))","v":0},{"$f":"IF(BR960=1,$F948,IF(BR961=1,-BQ955,IF(BR$38=1,-BQ955,IF(BR$6=12,IF(BR962=1,-$F948/($I942/$G960)*SUM(BG962:BR962)/12,0),0))))","v":0},{"$f":"IF(BS960=1,$F948,IF(BS961=1,-BR955,IF(BS$38=1,-BR955,IF(BS$6=12,IF(BS962=1,-$F948/($I942/$G960)*SUM(BH962:BS962)/12,0),0))))","v":0},{"$f":"IF(BT960=1,$F948,IF(BT961=1,-BS955,IF(BT$38=1,-BS955,IF(BT$6=12,IF(BT962=1,-$F948/($I942/$G960)*SUM(BI962:BT962)/12,0),0))))","v":0},{"$f":"IF(BU960=1,$F948,IF(BU961=1,-BT955,IF(BU$38=1,-BT955,IF(BU$6=12,IF(BU962=1,-$F948/($I942/$G960)*SUM(BJ962:BU962)/12,0),0))))","v":0},{"$f":"IF(BV960=1,$F948,IF(BV961=1,-BU955,IF(BV$38=1,-BU955,IF(BV$6=12,IF(BV962=1,-$F948/($I942/$G960)*SUM(BK962:BV962)/12,0),0))))","v":0},{"$f":"IF(BW960=1,$F948,IF(BW961=1,-BV955,IF(BW$38=1,-BV955,IF(BW$6=12,IF(BW962=1,-$F948/($I942/$G960)*SUM(BL962:BW962)/12,0),0))))","v":0},{"$f":"SUM(BL954:BW954)","v":0},{"$f":"IF(BY960=1,$F948,IF(BY961=1,-BX955,IF(BY$38=1,-BX955,IF(BY$6=12,IF(BY962=1,-$F948/($I942/$G960)*SUM(BN962:BY962)/12,0),0))))","v":0},{"$f":"IF(BZ960=1,$F948,IF(BZ961=1,-BY955,IF(BZ$38=1,-BY955,IF(BZ$6=12,IF(BZ962=1,-$F948/($I942/$G960)*SUM(BO962:BZ962)/12,0),0))))","v":0},{"$f":"IF(CA960=1,$F948,IF(CA961=1,-BZ955,IF(CA$38=1,-BZ955,IF(CA$6=12,IF(CA962=1,-$F948/($I942/$G960)*SUM(BP962:CA962)/12,0),0))))","v":0},{"$f":"IF(CB960=1,$F948,IF(CB961=1,-CA955,IF(CB$38=1,-CA955,IF(CB$6=12,IF(CB962=1,-$F948/($I942/$G960)*SUM(BQ962:CB962)/12,0),0))))","v":0},{"$f":"IF(CC960=1,$F948,IF(CC961=1,-CB955,IF(CC$38=1,-CB955,IF(CC$6=12,IF(CC962=1,-$F948/($I942/$G960)*SUM(BR962:CC962)/12,0),0))))","v":0},{"$f":"IF(CD960=1,$F948,IF(CD961=1,-CC955,IF(CD$38=1,-CC955,IF(CD$6=12,IF(CD962=1,-$F948/($I942/$G960)*SUM(BS962:CD962)/12,0),0))))","v":0},{"$f":"IF(CE960=1,$F948,IF(CE961=1,-CD955,IF(CE$38=1,-CD955,IF(CE$6=12,IF(CE962=1,-$F948/($I942/$G960)*SUM(BT962:CE962)/12,0),0))))","v":0},{"$f":"IF(CF960=1,$F948,IF(CF961=1,-CE955,IF(CF$38=1,-CE955,IF(CF$6=12,IF(CF962=1,-$F948/($I942/$G960)*SUM(BU962:CF962)/12,0),0))))","v":0},{"$f":"IF(CG960=1,$F948,IF(CG961=1,-CF955,IF(CG$38=1,-CF955,IF(CG$6=12,IF(CG962=1,-$F948/($I942/$G960)*SUM(BV962:CG962)/12,0),0))))","v":0},{"$f":"IF(CH960=1,$F948,IF(CH961=1,-CG955,IF(CH$38=1,-CG955,IF(CH$6=12,IF(CH962=1,-$F948/($I942/$G960)*SUM(BW962:CH962)/12,0),0))))","v":0},{"$f":"IF(CI960=1,$F948,IF(CI961=1,-CH955,IF(CI$38=1,-CH955,IF(CI$6=12,IF(CI962=1,-$F948/($I942/$G960)*SUM(BX962:CI962)/12,0),0))))","v":0},{"$f":"IF(CJ960=1,$F948,IF(CJ961=1,-CI955,IF(CJ$38=1,-CI955,IF(CJ$6=12,IF(CJ962=1,-$F948/($I942/$G960)*SUM(BY962:CJ962)/12,0),0))))","v":0},{"$f":"SUM(BY954:CJ954)","v":0},{"$f":"IF(CL960=1,$F948,IF(CL961=1,-CK955,IF(CL$38=1,-CK955,IF(CL$6=12,IF(CL962=1,-$F948/($I942/$G960)*SUM(CA962:CL962)/12,0),0))))","v":0},{"$f":"IF(CM960=1,$F948,IF(CM961=1,-CL955,IF(CM$38=1,-CL955,IF(CM$6=12,IF(CM962=1,-$F948/($I942/$G960)*SUM(CB962:CM962)/12,0),0))))","v":0},{"$f":"IF(CN960=1,$F948,IF(CN961=1,-CM955,IF(CN$38=1,-CM955,IF(CN$6=12,IF(CN962=1,-$F948/($I942/$G960)*SUM(CC962:CN962)/12,0),0))))","v":0},{"$f":"IF(CO960=1,$F948,IF(CO961=1,-CN955,IF(CO$38=1,-CN955,IF(CO$6=12,IF(CO962=1,-$F948/($I942/$G960)*SUM(CD962:CO962)/12,0),0))))","v":0},{"$f":"IF(CP960=1,$F948,IF(CP961=1,-CO955,IF(CP$38=1,-CO955,IF(CP$6=12,IF(CP962=1,-$F948/($I942/$G960)*SUM(CE962:CP962)/12,0),0))))","v":0},{"$f":"IF(CQ960=1,$F948,IF(CQ961=1,-CP955,IF(CQ$38=1,-CP955,IF(CQ$6=12,IF(CQ962=1,-$F948/($I942/$G960)*SUM(CF962:CQ962)/12,0),0))))","v":0},{"$f":"IF(CR960=1,$F948,IF(CR961=1,-CQ955,IF(CR$38=1,-CQ955,IF(CR$6=12,IF(CR962=1,-$F948/($I942/$G960)*SUM(CG962:CR962)/12,0),0))))","v":0},{"$f":"IF(CS960=1,$F948,IF(CS961=1,-CR955,IF(CS$38=1,-CR955,IF(CS$6=12,IF(CS962=1,-$F948/($I942/$G960)*SUM(CH962:CS962)/12,0),0))))","v":0},{"$f":"IF(CT960=1,$F948,IF(CT961=1,-CS955,IF(CT$38=1,-CS955,IF(CT$6=12,IF(CT962=1,-$F948/($I942/$G960)*SUM(CI962:CT962)/12,0),0))))","v":0},{"$f":"IF(CU960=1,$F948,IF(CU961=1,-CT955,IF(CU$38=1,-CT955,IF(CU$6=12,IF(CU962=1,-$F948/($I942/$G960)*SUM(CJ962:CU962)/12,0),0))))","v":0},{"$f":"IF(CV960=1,$F948,IF(CV961=1,-CU955,IF(CV$38=1,-CU955,IF(CV$6=12,IF(CV962=1,-$F948/($I942/$G960)*SUM(CK962:CV962)/12,0),0))))","v":0},{"$f":"IF(CW960=1,$F948,IF(CW961=1,-CV955,IF(CW$38=1,-CV955,IF(CW$6=12,IF(CW962=1,-$F948/($I942/$G960)*SUM(CL962:CW962)/12,0),0))))","v":0},{"$f":"SUM(CL954:CW954)","v":0},{"$f":"IF(CY960=1,$F948,IF(CY961=1,-CX955,IF(CY$38=1,-CX955,IF(CY$6=12,IF(CY962=1,-$F948/($I942/$G960)*SUM(CN962:CY962)/12,0),0))))","v":0},{"$f":"IF(CZ960=1,$F948,IF(CZ961=1,-CY955,IF(CZ$38=1,-CY955,IF(CZ$6=12,IF(CZ962=1,-$F948/($I942/$G960)*SUM(CO962:CZ962)/12,0),0))))","v":0},{"$f":"IF(DA960=1,$F948,IF(DA961=1,-CZ955,IF(DA$38=1,-CZ955,IF(DA$6=12,IF(DA962=1,-$F948/($I942/$G960)*SUM(CP962:DA962)/12,0),0))))","v":0},{"$f":"IF(DB960=1,$F948,IF(DB961=1,-DA955,IF(DB$38=1,-DA955,IF(DB$6=12,IF(DB962=1,-$F948/($I942/$G960)*SUM(CQ962:DB962)/12,0),0))))","v":0},{"$f":"IF(DC960=1,$F948,IF(DC961=1,-DB955,IF(DC$38=1,-DB955,IF(DC$6=12,IF(DC962=1,-$F948/($I942/$G960)*SUM(CR962:DC962)/12,0),0))))","v":0},{"$f":"IF(DD960=1,$F948,IF(DD961=1,-DC955,IF(DD$38=1,-DC955,IF(DD$6=12,IF(DD962=1,-$F948/($I942/$G960)*SUM(CS962:DD962)/12,0),0))))","v":0},{"$f":"IF(DE960=1,$F948,IF(DE961=1,-DD955,IF(DE$38=1,-DD955,IF(DE$6=12,IF(DE962=1,-$F948/($I942/$G960)*SUM(CT962:DE962)/12,0),0))))","v":0},{"$f":"IF(DF960=1,$F948,IF(DF961=1,-DE955,IF(DF$38=1,-DE955,IF(DF$6=12,IF(DF962=1,-$F948/($I942/$G960)*SUM(CU962:DF962)/12,0),0))))","v":0},{"$f":"IF(DG960=1,$F948,IF(DG961=1,-DF955,IF(DG$38=1,-DF955,IF(DG$6=12,IF(DG962=1,-$F948/($I942/$G960)*SUM(CV962:DG962)/12,0),0))))","v":0},{"$f":"IF(DH960=1,$F948,IF(DH961=1,-DG955,IF(DH$38=1,-DG955,IF(DH$6=12,IF(DH962=1,-$F948/($I942/$G960)*SUM(CW962:DH962)/12,0),0))))","v":0},{"$f":"IF(DI960=1,$F948,IF(DI961=1,-DH955,IF(DI$38=1,-DH955,IF(DI$6=12,IF(DI962=1,-$F948/($I942/$G960)*SUM(CX962:DI962)/12,0),0))))","v":0},{"$f":"IF(DJ960=1,$F948,IF(DJ961=1,-DI955,IF(DJ$38=1,-DI955,IF(DJ$6=12,IF(DJ962=1,-$F948/($I942/$G960)*SUM(CY962:DJ962)/12,0),0))))","v":0},{"$f":"SUM(CY954:DJ954)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":954}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F944","v":0},{"$f":"IF(Z942=\"\",Y959,Z942)","v":0},{"$f":"IF(AA942=\"\",Z959,AA942)","v":0},{"$f":"IF(AB942=\"\",AA959,AB942)","v":0},{"$f":"IF(AC942=\"\",AB959,AC942)","v":0},{"$f":"IF(AD942=\"\",AC959,AD942)","v":0},{"$f":"IF(AE942=\"\",AD959,AE942)","v":0},{"$f":"IF(AF942=\"\",AE959,AF942)","v":0},{"$f":"IF(AG942=\"\",AF959,AG942)","v":0},{"$f":"IF(AH942=\"\",AG959,AH942)","v":0},{"$f":"IF(AI942=\"\",AH959,AI942)","v":0},{"$f":"IF(AJ942=\"\",AI959,AJ942)","v":0},null,{"$f":"IF(AL942=\"\",AJ959,AL942)","v":0},{"$f":"IF(AM942=\"\",AL959,AM942)","v":0},{"$f":"IF(AN942=\"\",AM959,AN942)","v":0},{"$f":"IF(AO942=\"\",AN959,AO942)","v":0},{"$f":"IF(AP942=\"\",AO959,AP942)","v":0},{"$f":"IF(AQ942=\"\",AP959,AQ942)","v":0},{"$f":"IF(AR942=\"\",AQ959,AR942)","v":0},{"$f":"IF(AS942=\"\",AR959,AS942)","v":0},{"$f":"IF(AT942=\"\",AS959,AT942)","v":0},{"$f":"IF(AU942=\"\",AT959,AU942)","v":0},{"$f":"IF(AV942=\"\",AU959,AV942)","v":0},{"$f":"IF(AW942=\"\",AV959,AW942)","v":0},null,{"$f":"IF(AY942=\"\",AW959,AY942)","v":0},{"$f":"IF(AZ942=\"\",AY959,AZ942)","v":0},{"$f":"IF(BA942=\"\",AZ959,BA942)","v":0},{"$f":"IF(BB942=\"\",BA959,BB942)","v":0},{"$f":"IF(BC942=\"\",BB959,BC942)","v":0},{"$f":"IF(BD942=\"\",BC959,BD942)","v":0},{"$f":"IF(BE942=\"\",BD959,BE942)","v":0},{"$f":"IF(BF942=\"\",BE959,BF942)","v":0},{"$f":"IF(BG942=\"\",BF959,BG942)","v":0},{"$f":"IF(BH942=\"\",BG959,BH942)","v":0},{"$f":"IF(BI942=\"\",BH959,BI942)","v":0},{"$f":"IF(BJ942=\"\",BI959,BJ942)","v":0},null,{"$f":"IF(BL942=\"\",BJ959,BL942)","v":0},{"$f":"IF(BM942=\"\",BL959,BM942)","v":0},{"$f":"IF(BN942=\"\",BM959,BN942)","v":0},{"$f":"IF(BO942=\"\",BN959,BO942)","v":0},{"$f":"IF(BP942=\"\",BO959,BP942)","v":0},{"$f":"IF(BQ942=\"\",BP959,BQ942)","v":0},{"$f":"IF(BR942=\"\",BQ959,BR942)","v":0},{"$f":"IF(BS942=\"\",BR959,BS942)","v":0},{"$f":"IF(BT942=\"\",BS959,BT942)","v":0},{"$f":"IF(BU942=\"\",BT959,BU942)","v":0},{"$f":"IF(BV942=\"\",BU959,BV942)","v":0},{"$f":"IF(BW942=\"\",BV959,BW942)","v":0},null,{"$f":"IF(BY942=\"\",BW959,BY942)","v":0},{"$f":"IF(BZ942=\"\",BY959,BZ942)","v":0},{"$f":"IF(CA942=\"\",BZ959,CA942)","v":0},{"$f":"IF(CB942=\"\",CA959,CB942)","v":0},{"$f":"IF(CC942=\"\",CB959,CC942)","v":0},{"$f":"IF(CD942=\"\",CC959,CD942)","v":0},{"$f":"IF(CE942=\"\",CD959,CE942)","v":0},{"$f":"IF(CF942=\"\",CE959,CF942)","v":0},{"$f":"IF(CG942=\"\",CF959,CG942)","v":0},{"$f":"IF(CH942=\"\",CG959,CH942)","v":0},{"$f":"IF(CI942=\"\",CH959,CI942)","v":0},{"$f":"IF(CJ942=\"\",CI959,CJ942)","v":0},null,{"$f":"IF(CL942=\"\",CJ959,CL942)","v":0},{"$f":"IF(CM942=\"\",CL959,CM942)","v":0},{"$f":"IF(CN942=\"\",CM959,CN942)","v":0},{"$f":"IF(CO942=\"\",CN959,CO942)","v":0},{"$f":"IF(CP942=\"\",CO959,CP942)","v":0},{"$f":"IF(CQ942=\"\",CP959,CQ942)","v":0},{"$f":"IF(CR942=\"\",CQ959,CR942)","v":0},{"$f":"IF(CS942=\"\",CR959,CS942)","v":0},{"$f":"IF(CT942=\"\",CS959,CT942)","v":0},{"$f":"IF(CU942=\"\",CT959,CU942)","v":0},{"$f":"IF(CV942=\"\",CU959,CV942)","v":0},{"$f":"IF(CW942=\"\",CV959,CW942)","v":0},null,{"$f":"IF(CY942=\"\",CW959,CY942)","v":0},{"$f":"IF(CZ942=\"\",CY959,CZ942)","v":0},{"$f":"IF(DA942=\"\",CZ959,DA942)","v":0},{"$f":"IF(DB942=\"\",DA959,DB942)","v":0},{"$f":"IF(DC942=\"\",DB959,DC942)","v":0},{"$f":"IF(DD942=\"\",DC959,DD942)","v":0},{"$f":"IF(DE942=\"\",DD959,DE942)","v":0},{"$f":"IF(DF942=\"\",DE959,DF942)","v":0},{"$f":"IF(DG942=\"\",DF959,DG942)","v":0},{"$f":"IF(DH942=\"\",DG959,DH942)","v":0},{"$f":"IF(DI942=\"\",DH959,DI942)","v":0},{"$f":"IF(DJ942=\"\",DI959,DJ942)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":959}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X963+Y968,0)","v":0},{"$f":"ROUNDUP(Y963+Z968,0)","v":0},{"$f":"ROUNDUP(Z963+AA968,0)","v":1},{"$f":"ROUNDUP(AA963+AB968,0)","v":1},{"$f":"ROUNDUP(AB963+AC968,0)","v":1},{"$f":"ROUNDUP(AC963+AD968,0)","v":2},{"$f":"ROUNDUP(AD963+AE968,0)","v":2},{"$f":"ROUNDUP(AE963+AF968,0)","v":2},{"$f":"ROUNDUP(AF963+AG968,0)","v":3},{"$f":"ROUNDUP(AG963+AH968,0)","v":3},{"$f":"ROUNDUP(AH963+AI968,0)","v":3},{"$f":"ROUNDUP(AI963+AJ968,0)","v":4},null,{"$f":"ROUNDUP(AJ963+AL968,0)","v":4},{"$f":"ROUNDUP(AL963+AM968,0)","v":4},{"$f":"ROUNDUP(AM963+AN968,0)","v":5},{"$f":"ROUNDUP(AN963+AO968,0)","v":5},{"$f":"ROUNDUP(AO963+AP968,0)","v":5},{"$f":"ROUNDUP(AP963+AQ968,0)","v":6},{"$f":"ROUNDUP(AQ963+AR968,0)","v":6},{"$f":"ROUNDUP(AR963+AS968,0)","v":6},{"$f":"ROUNDUP(AS963+AT968,0)","v":7},{"$f":"ROUNDUP(AT963+AU968,0)","v":7},{"$f":"ROUNDUP(AU963+AV968,0)","v":7},{"$f":"ROUNDUP(AV963+AW968,0)","v":8},null,{"$f":"ROUNDUP(AW963+AY968,0)","v":8},{"$f":"ROUNDUP(AY963+AZ968,0)","v":8},{"$f":"ROUNDUP(AZ963+BA968,0)","v":9},{"$f":"ROUNDUP(BA963+BB968,0)","v":9},{"$f":"ROUNDUP(BB963+BC968,0)","v":9},{"$f":"ROUNDUP(BC963+BD968,0)","v":10},{"$f":"ROUNDUP(BD963+BE968,0)","v":10},{"$f":"ROUNDUP(BE963+BF968,0)","v":10},{"$f":"ROUNDUP(BF963+BG968,0)","v":11},{"$f":"ROUNDUP(BG963+BH968,0)","v":11},{"$f":"ROUNDUP(BH963+BI968,0)","v":11},{"$f":"ROUNDUP(BI963+BJ968,0)","v":12},null,{"$f":"ROUNDUP(BJ963+BL968,0)","v":12},{"$f":"ROUNDUP(BL963+BM968,0)","v":12},{"$f":"ROUNDUP(BM963+BN968,0)","v":13},{"$f":"ROUNDUP(BN963+BO968,0)","v":13},{"$f":"ROUNDUP(BO963+BP968,0)","v":13},{"$f":"ROUNDUP(BP963+BQ968,0)","v":14},{"$f":"ROUNDUP(BQ963+BR968,0)","v":14},{"$f":"ROUNDUP(BR963+BS968,0)","v":14},{"$f":"ROUNDUP(BS963+BT968,0)","v":15},{"$f":"ROUNDUP(BT963+BU968,0)","v":15},{"$f":"ROUNDUP(BU963+BV968,0)","v":15},{"$f":"ROUNDUP(BV963+BW968,0)","v":16},null,{"$f":"ROUNDUP(BW963+BY968,0)","v":16},{"$f":"ROUNDUP(BY963+BZ968,0)","v":16},{"$f":"ROUNDUP(BZ963+CA968,0)","v":17},{"$f":"ROUNDUP(CA963+CB968,0)","v":17},{"$f":"ROUNDUP(CB963+CC968,0)","v":17},{"$f":"ROUNDUP(CC963+CD968,0)","v":18},{"$f":"ROUNDUP(CD963+CE968,0)","v":18},{"$f":"ROUNDUP(CE963+CF968,0)","v":18},{"$f":"ROUNDUP(CF963+CG968,0)","v":19},{"$f":"ROUNDUP(CG963+CH968,0)","v":19},{"$f":"ROUNDUP(CH963+CI968,0)","v":19},{"$f":"ROUNDUP(CI963+CJ968,0)","v":20},null,{"$f":"ROUNDUP(CJ963+CL968,0)","v":20},{"$f":"ROUNDUP(CL963+CM968,0)","v":20},{"$f":"ROUNDUP(CM963+CN968,0)","v":21},{"$f":"ROUNDUP(CN963+CO968,0)","v":21},{"$f":"ROUNDUP(CO963+CP968,0)","v":21},{"$f":"ROUNDUP(CP963+CQ968,0)","v":22},{"$f":"ROUNDUP(CQ963+CR968,0)","v":22},{"$f":"ROUNDUP(CR963+CS968,0)","v":22},{"$f":"ROUNDUP(CS963+CT968,0)","v":23},{"$f":"ROUNDUP(CT963+CU968,0)","v":23},{"$f":"ROUNDUP(CU963+CV968,0)","v":23},{"$f":"ROUNDUP(CV963+CW968,0)","v":24},null,{"$f":"ROUNDUP(CW963+CY968,0)","v":24},{"$f":"ROUNDUP(CY963+CZ968,0)","v":24},{"$f":"ROUNDUP(CZ963+DA968,0)","v":25},{"$f":"ROUNDUP(DA963+DB968,0)","v":25},{"$f":"ROUNDUP(DB963+DC968,0)","v":25},{"$f":"ROUNDUP(DC963+DD968,0)","v":26},{"$f":"ROUNDUP(DD963+DE968,0)","v":26},{"$f":"ROUNDUP(DE963+DF968,0)","v":26},{"$f":"ROUNDUP(DF963+DG968,0)","v":27},{"$f":"ROUNDUP(DG963+DH968,0)","v":27},{"$f":"ROUNDUP(DH963+DI968,0)","v":27},{"$f":"ROUNDUP(DI963+DJ968,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":963}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F943,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":964}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X946<1,0,PMT(Y959/$G960,$I942-X963,X946)*Y968)","v":0},{"$f":"IF(Y946<1,0,PMT(Z959/$G960,$I942-Y963,Y946)*Z968)","v":0},{"$f":"IF(Z946<1,0,PMT(AA959/$G960,$I942-Z963,Z946)*AA968)","v":0},{"$f":"IF(AA946<1,0,PMT(AB959/$G960,$I942-AA963,AA946)*AB968)","v":0},{"$f":"IF(AB946<1,0,PMT(AC959/$G960,$I942-AB963,AB946)*AC968)","v":0},{"$f":"IF(AC946<1,0,PMT(AD959/$G960,$I942-AC963,AC946)*AD968)","v":0},{"$f":"IF(AD946<1,0,PMT(AE959/$G960,$I942-AD963,AD946)*AE968)","v":0},{"$f":"IF(AE946<1,0,PMT(AF959/$G960,$I942-AE963,AE946)*AF968)","v":0},{"$f":"IF(AF946<1,0,PMT(AG959/$G960,$I942-AF963,AF946)*AG968)","v":0},{"$f":"IF(AG946<1,0,PMT(AH959/$G960,$I942-AG963,AG946)*AH968)","v":0},{"$f":"IF(AH946<1,0,PMT(AI959/$G960,$I942-AH963,AH946)*AI968)","v":0},{"$f":"IF(AI946<1,0,PMT(AJ959/$G960,$I942-AI963,AI946)*AJ968)","v":0},null,{"$f":"IF(AJ946<1,0,PMT(AL959/$G960,$I942-AJ963,AJ946)*AL968)","v":0},{"$f":"IF(AL946<1,0,PMT(AM959/$G960,$I942-AL963,AL946)*AM968)","v":0},{"$f":"IF(AM946<1,0,PMT(AN959/$G960,$I942-AM963,AM946)*AN968)","v":0},{"$f":"IF(AN946<1,0,PMT(AO959/$G960,$I942-AN963,AN946)*AO968)","v":0},{"$f":"IF(AO946<1,0,PMT(AP959/$G960,$I942-AO963,AO946)*AP968)","v":0},{"$f":"IF(AP946<1,0,PMT(AQ959/$G960,$I942-AP963,AP946)*AQ968)","v":0},{"$f":"IF(AQ946<1,0,PMT(AR959/$G960,$I942-AQ963,AQ946)*AR968)","v":0},{"$f":"IF(AR946<1,0,PMT(AS959/$G960,$I942-AR963,AR946)*AS968)","v":0},{"$f":"IF(AS946<1,0,PMT(AT959/$G960,$I942-AS963,AS946)*AT968)","v":0},{"$f":"IF(AT946<1,0,PMT(AU959/$G960,$I942-AT963,AT946)*AU968)","v":0},{"$f":"IF(AU946<1,0,PMT(AV959/$G960,$I942-AU963,AU946)*AV968)","v":0},{"$f":"IF(AV946<1,0,PMT(AW959/$G960,$I942-AV963,AV946)*AW968)","v":0},null,{"$f":"IF(AW946<1,0,PMT(AY959/$G960,$I942-AW963,AW946)*AY968)","v":0},{"$f":"IF(AY946<1,0,PMT(AZ959/$G960,$I942-AY963,AY946)*AZ968)","v":0},{"$f":"IF(AZ946<1,0,PMT(BA959/$G960,$I942-AZ963,AZ946)*BA968)","v":0},{"$f":"IF(BA946<1,0,PMT(BB959/$G960,$I942-BA963,BA946)*BB968)","v":0},{"$f":"IF(BB946<1,0,PMT(BC959/$G960,$I942-BB963,BB946)*BC968)","v":0},{"$f":"IF(BC946<1,0,PMT(BD959/$G960,$I942-BC963,BC946)*BD968)","v":0},{"$f":"IF(BD946<1,0,PMT(BE959/$G960,$I942-BD963,BD946)*BE968)","v":0},{"$f":"IF(BE946<1,0,PMT(BF959/$G960,$I942-BE963,BE946)*BF968)","v":0},{"$f":"IF(BF946<1,0,PMT(BG959/$G960,$I942-BF963,BF946)*BG968)","v":0},{"$f":"IF(BG946<1,0,PMT(BH959/$G960,$I942-BG963,BG946)*BH968)","v":0},{"$f":"IF(BH946<1,0,PMT(BI959/$G960,$I942-BH963,BH946)*BI968)","v":0},{"$f":"IF(BI946<1,0,PMT(BJ959/$G960,$I942-BI963,BI946)*BJ968)","v":0},null,{"$f":"IF(BJ946<1,0,PMT(BL959/$G960,$I942-BJ963,BJ946)*BL968)","v":0},{"$f":"IF(BL946<1,0,PMT(BM959/$G960,$I942-BL963,BL946)*BM968)","v":0},{"$f":"IF(BM946<1,0,PMT(BN959/$G960,$I942-BM963,BM946)*BN968)","v":0},{"$f":"IF(BN946<1,0,PMT(BO959/$G960,$I942-BN963,BN946)*BO968)","v":0},{"$f":"IF(BO946<1,0,PMT(BP959/$G960,$I942-BO963,BO946)*BP968)","v":0},{"$f":"IF(BP946<1,0,PMT(BQ959/$G960,$I942-BP963,BP946)*BQ968)","v":0},{"$f":"IF(BQ946<1,0,PMT(BR959/$G960,$I942-BQ963,BQ946)*BR968)","v":0},{"$f":"IF(BR946<1,0,PMT(BS959/$G960,$I942-BR963,BR946)*BS968)","v":0},{"$f":"IF(BS946<1,0,PMT(BT959/$G960,$I942-BS963,BS946)*BT968)","v":0},{"$f":"IF(BT946<1,0,PMT(BU959/$G960,$I942-BT963,BT946)*BU968)","v":0},{"$f":"IF(BU946<1,0,PMT(BV959/$G960,$I942-BU963,BU946)*BV968)","v":0},{"$f":"IF(BV946<1,0,PMT(BW959/$G960,$I942-BV963,BV946)*BW968)","v":0},null,{"$f":"IF(BW946<1,0,PMT(BY959/$G960,$I942-BW963,BW946)*BY968)","v":0},{"$f":"IF(BY946<1,0,PMT(BZ959/$G960,$I942-BY963,BY946)*BZ968)","v":0},{"$f":"IF(BZ946<1,0,PMT(CA959/$G960,$I942-BZ963,BZ946)*CA968)","v":0},{"$f":"IF(CA946<1,0,PMT(CB959/$G960,$I942-CA963,CA946)*CB968)","v":0},{"$f":"IF(CB946<1,0,PMT(CC959/$G960,$I942-CB963,CB946)*CC968)","v":0},{"$f":"IF(CC946<1,0,PMT(CD959/$G960,$I942-CC963,CC946)*CD968)","v":0},{"$f":"IF(CD946<1,0,PMT(CE959/$G960,$I942-CD963,CD946)*CE968)","v":0},{"$f":"IF(CE946<1,0,PMT(CF959/$G960,$I942-CE963,CE946)*CF968)","v":0},{"$f":"IF(CF946<1,0,PMT(CG959/$G960,$I942-CF963,CF946)*CG968)","v":0},{"$f":"IF(CG946<1,0,PMT(CH959/$G960,$I942-CG963,CG946)*CH968)","v":0},{"$f":"IF(CH946<1,0,PMT(CI959/$G960,$I942-CH963,CH946)*CI968)","v":0},{"$f":"IF(CI946<1,0,PMT(CJ959/$G960,$I942-CI963,CI946)*CJ968)","v":0},null,{"$f":"IF(CJ946<1,0,PMT(CL959/$G960,$I942-CJ963,CJ946)*CL968)","v":0},{"$f":"IF(CL946<1,0,PMT(CM959/$G960,$I942-CL963,CL946)*CM968)","v":0},{"$f":"IF(CM946<1,0,PMT(CN959/$G960,$I942-CM963,CM946)*CN968)","v":0},{"$f":"IF(CN946<1,0,PMT(CO959/$G960,$I942-CN963,CN946)*CO968)","v":0},{"$f":"IF(CO946<1,0,PMT(CP959/$G960,$I942-CO963,CO946)*CP968)","v":0},{"$f":"IF(CP946<1,0,PMT(CQ959/$G960,$I942-CP963,CP946)*CQ968)","v":0},{"$f":"IF(CQ946<1,0,PMT(CR959/$G960,$I942-CQ963,CQ946)*CR968)","v":0},{"$f":"IF(CR946<1,0,PMT(CS959/$G960,$I942-CR963,CR946)*CS968)","v":0},{"$f":"IF(CS946<1,0,PMT(CT959/$G960,$I942-CS963,CS946)*CT968)","v":0},{"$f":"IF(CT946<1,0,PMT(CU959/$G960,$I942-CT963,CT946)*CU968)","v":0},{"$f":"IF(CU946<1,0,PMT(CV959/$G960,$I942-CU963,CU946)*CV968)","v":0},{"$f":"IF(CV946<1,0,PMT(CW959/$G960,$I942-CV963,CV946)*CW968)","v":0},null,{"$f":"IF(CW946<1,0,PMT(CY959/$G960,$I942-CW963,CW946)*CY968)","v":0},{"$f":"IF(CY946<1,0,PMT(CZ959/$G960,$I942-CY963,CY946)*CZ968)","v":0},{"$f":"IF(CZ946<1,0,PMT(DA959/$G960,$I942-CZ963,CZ946)*DA968)","v":0},{"$f":"IF(DA946<1,0,PMT(DB959/$G960,$I942-DA963,DA946)*DB968)","v":0},{"$f":"IF(DB946<1,0,PMT(DC959/$G960,$I942-DB963,DB946)*DC968)","v":0},{"$f":"IF(DC946<1,0,PMT(DD959/$G960,$I942-DC963,DC946)*DD968)","v":0},{"$f":"IF(DD946<1,0,PMT(DE959/$G960,$I942-DD963,DD946)*DE968)","v":0},{"$f":"IF(DE946<1,0,PMT(DF959/$G960,$I942-DE963,DE946)*DF968)","v":0},{"$f":"IF(DF946<1,0,PMT(DG959/$G960,$I942-DF963,DF946)*DG968)","v":0},{"$f":"IF(DG946<1,0,PMT(DH959/$G960,$I942-DG963,DG946)*DH968)","v":0},{"$f":"IF(DH946<1,0,PMT(DI959/$G960,$I942-DH963,DH946)*DI968)","v":0},{"$f":"IF(DI946<1,0,PMT(DJ959/$G960,$I942-DI963,DI946)*DJ968)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":970}]
[{"$f":"A972","v":1},{"$f":"\"C\"&C971","v":"C34"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y990=1,X975*-$F974/$G989*SUM(Y997:AJ997),X975*-$F974/$G989*Y997)","v":0},{"$f":"IF(Z990=1,Y975*-$F974/$G989*SUM(Z997:AL997),Y975*-$F974/$G989*Z997)","v":0},{"$f":"IF(AA990=1,Z975*-$F974/$G989*SUM(AA997:AM997),Z975*-$F974/$G989*AA997)","v":0},{"$f":"IF(AB990=1,AA975*-$F974/$G989*SUM(AB997:AN997),AA975*-$F974/$G989*AB997)","v":0},{"$f":"IF(AC990=1,AB975*-$F974/$G989*SUM(AC997:AO997),AB975*-$F974/$G989*AC997)","v":0},{"$f":"IF(AD990=1,AC975*-$F974/$G989*SUM(AD997:AP997),AC975*-$F974/$G989*AD997)","v":0},{"$f":"IF(AE990=1,AD975*-$F974/$G989*SUM(AE997:AQ997),AD975*-$F974/$G989*AE997)","v":0},{"$f":"IF(AF990=1,AE975*-$F974/$G989*SUM(AF997:AR997),AE975*-$F974/$G989*AF997)","v":0},{"$f":"IF(AG990=1,AF975*-$F974/$G989*SUM(AG997:AS997),AF975*-$F974/$G989*AG997)","v":0},{"$f":"IF(AH990=1,AG975*-$F974/$G989*SUM(AH997:AT997),AG975*-$F974/$G989*AH997)","v":0},{"$f":"IF(AI990=1,AH975*-$F974/$G989*SUM(AI997:AU997),AH975*-$F974/$G989*AI997)","v":0},{"$f":"IF(AJ990=1,AI975*-$F974/$G989*SUM(AJ997:AV997),AI975*-$F974/$G989*AJ997)","v":0},{"$f":"SUM(Y973:AJ973)","v":0},{"$f":"IF(AL990=1,AJ975*-$F974/$G989*SUM(AL997:AW997),AJ975*-$F974/$G989*AL997)","v":0},{"$f":"IF(AM990=1,AL975*-$F974/$G989*SUM(AM997:AZ997),AL975*-$F974/$G989*AM997)","v":0},{"$f":"IF(AN990=1,AM975*-$F974/$G989*SUM(AN997:BA997),AM975*-$F974/$G989*AN997)","v":0},{"$f":"IF(AO990=1,AN975*-$F974/$G989*SUM(AO997:BB997),AN975*-$F974/$G989*AO997)","v":0},{"$f":"IF(AP990=1,AO975*-$F974/$G989*SUM(AP997:BC997),AO975*-$F974/$G989*AP997)","v":0},{"$f":"IF(AQ990=1,AP975*-$F974/$G989*SUM(AQ997:BD997),AP975*-$F974/$G989*AQ997)","v":0},{"$f":"IF(AR990=1,AQ975*-$F974/$G989*SUM(AR997:BE997),AQ975*-$F974/$G989*AR997)","v":0},{"$f":"IF(AS990=1,AR975*-$F974/$G989*SUM(AS997:BF997),AR975*-$F974/$G989*AS997)","v":0},{"$f":"IF(AT990=1,AS975*-$F974/$G989*SUM(AT997:BG997),AS975*-$F974/$G989*AT997)","v":0},{"$f":"IF(AU990=1,AT975*-$F974/$G989*SUM(AU997:BH997),AT975*-$F974/$G989*AU997)","v":0},{"$f":"IF(AV990=1,AU975*-$F974/$G989*SUM(AV997:BI997),AU975*-$F974/$G989*AV997)","v":0},{"$f":"IF(AW990=1,AV975*-$F974/$G989*SUM(AW997:BJ997),AV975*-$F974/$G989*AW997)","v":0},{"$f":"SUM(AL973:AW973)","v":0},{"$f":"IF(AY990=1,AW975*-$F974/$G989*SUM(AY997:BJ997),AW975*-$F974/$G989*AY997)","v":0},{"$f":"IF(AZ990=1,AY975*-$F974/$G989*SUM(AZ997:BM997),AY975*-$F974/$G989*AZ997)","v":0},{"$f":"IF(BA990=1,AZ975*-$F974/$G989*SUM(BA997:BN997),AZ975*-$F974/$G989*BA997)","v":0},{"$f":"IF(BB990=1,BA975*-$F974/$G989*SUM(BB997:BO997),BA975*-$F974/$G989*BB997)","v":0},{"$f":"IF(BC990=1,BB975*-$F974/$G989*SUM(BC997:BP997),BB975*-$F974/$G989*BC997)","v":0},{"$f":"IF(BD990=1,BC975*-$F974/$G989*SUM(BD997:BQ997),BC975*-$F974/$G989*BD997)","v":0},{"$f":"IF(BE990=1,BD975*-$F974/$G989*SUM(BE997:BR997),BD975*-$F974/$G989*BE997)","v":0},{"$f":"IF(BF990=1,BE975*-$F974/$G989*SUM(BF997:BS997),BE975*-$F974/$G989*BF997)","v":0},{"$f":"IF(BG990=1,BF975*-$F974/$G989*SUM(BG997:BT997),BF975*-$F974/$G989*BG997)","v":0},{"$f":"IF(BH990=1,BG975*-$F974/$G989*SUM(BH997:BU997),BG975*-$F974/$G989*BH997)","v":0},{"$f":"IF(BI990=1,BH975*-$F974/$G989*SUM(BI997:BV997),BH975*-$F974/$G989*BI997)","v":0},{"$f":"IF(BJ990=1,BI975*-$F974/$G989*SUM(BJ997:BW997),BI975*-$F974/$G989*BJ997)","v":0},{"$f":"SUM(AY973:BJ973)","v":0},{"$f":"IF(BL990=1,BJ975*-$F974/$G989*SUM(BL997:BW997),BJ975*-$F974/$G989*BL997)","v":0},{"$f":"IF(BM990=1,BL975*-$F974/$G989*SUM(BM997:BZ997),BL975*-$F974/$G989*BM997)","v":0},{"$f":"IF(BN990=1,BM975*-$F974/$G989*SUM(BN997:CA997),BM975*-$F974/$G989*BN997)","v":0},{"$f":"IF(BO990=1,BN975*-$F974/$G989*SUM(BO997:CB997),BN975*-$F974/$G989*BO997)","v":0},{"$f":"IF(BP990=1,BO975*-$F974/$G989*SUM(BP997:CC997),BO975*-$F974/$G989*BP997)","v":0},{"$f":"IF(BQ990=1,BP975*-$F974/$G989*SUM(BQ997:CD997),BP975*-$F974/$G989*BQ997)","v":0},{"$f":"IF(BR990=1,BQ975*-$F974/$G989*SUM(BR997:CE997),BQ975*-$F974/$G989*BR997)","v":0},{"$f":"IF(BS990=1,BR975*-$F974/$G989*SUM(BS997:CF997),BR975*-$F974/$G989*BS997)","v":0},{"$f":"IF(BT990=1,BS975*-$F974/$G989*SUM(BT997:CG997),BS975*-$F974/$G989*BT997)","v":0},{"$f":"IF(BU990=1,BT975*-$F974/$G989*SUM(BU997:CH997),BT975*-$F974/$G989*BU997)","v":0},{"$f":"IF(BV990=1,BU975*-$F974/$G989*SUM(BV997:CI997),BU975*-$F974/$G989*BV997)","v":0},{"$f":"IF(BW990=1,BV975*-$F974/$G989*SUM(BW997:CJ997),BV975*-$F974/$G989*BW997)","v":0},{"$f":"SUM(BL973:BW973)","v":0},{"$f":"IF(BY990=1,BW975*-$F974/$G989*SUM(BY997:CJ997),BW975*-$F974/$G989*BY997)","v":0},{"$f":"IF(BZ990=1,BY975*-$F974/$G989*SUM(BZ997:CM997),BY975*-$F974/$G989*BZ997)","v":0},{"$f":"IF(CA990=1,BZ975*-$F974/$G989*SUM(CA997:CN997),BZ975*-$F974/$G989*CA997)","v":0},{"$f":"IF(CB990=1,CA975*-$F974/$G989*SUM(CB997:CO997),CA975*-$F974/$G989*CB997)","v":0},{"$f":"IF(CC990=1,CB975*-$F974/$G989*SUM(CC997:CP997),CB975*-$F974/$G989*CC997)","v":0},{"$f":"IF(CD990=1,CC975*-$F974/$G989*SUM(CD997:CQ997),CC975*-$F974/$G989*CD997)","v":0},{"$f":"IF(CE990=1,CD975*-$F974/$G989*SUM(CE997:CR997),CD975*-$F974/$G989*CE997)","v":0},{"$f":"IF(CF990=1,CE975*-$F974/$G989*SUM(CF997:CS997),CE975*-$F974/$G989*CF997)","v":0},{"$f":"IF(CG990=1,CF975*-$F974/$G989*SUM(CG997:CT997),CF975*-$F974/$G989*CG997)","v":0},{"$f":"IF(CH990=1,CG975*-$F974/$G989*SUM(CH997:CU997),CG975*-$F974/$G989*CH997)","v":0},{"$f":"IF(CI990=1,CH975*-$F974/$G989*SUM(CI997:CV997),CH975*-$F974/$G989*CI997)","v":0},{"$f":"IF(CJ990=1,CI975*-$F974/$G989*SUM(CJ997:CW997),CI975*-$F974/$G989*CJ997)","v":0},{"$f":"SUM(BY973:CJ973)","v":0},{"$f":"IF(CL990=1,CJ975*-$F974/$G989*SUM(CL997:CW997),CJ975*-$F974/$G989*CL997)","v":0},{"$f":"IF(CM990=1,CL975*-$F974/$G989*SUM(CM997:CZ997),CL975*-$F974/$G989*CM997)","v":0},{"$f":"IF(CN990=1,CM975*-$F974/$G989*SUM(CN997:DA997),CM975*-$F974/$G989*CN997)","v":0},{"$f":"IF(CO990=1,CN975*-$F974/$G989*SUM(CO997:DB997),CN975*-$F974/$G989*CO997)","v":0},{"$f":"IF(CP990=1,CO975*-$F974/$G989*SUM(CP997:DC997),CO975*-$F974/$G989*CP997)","v":0},{"$f":"IF(CQ990=1,CP975*-$F974/$G989*SUM(CQ997:DD997),CP975*-$F974/$G989*CQ997)","v":0},{"$f":"IF(CR990=1,CQ975*-$F974/$G989*SUM(CR997:DE997),CQ975*-$F974/$G989*CR997)","v":0},{"$f":"IF(CS990=1,CR975*-$F974/$G989*SUM(CS997:DF997),CR975*-$F974/$G989*CS997)","v":0},{"$f":"IF(CT990=1,CS975*-$F974/$G989*SUM(CT997:DG997),CS975*-$F974/$G989*CT997)","v":0},{"$f":"IF(CU990=1,CT975*-$F974/$G989*SUM(CU997:DH997),CT975*-$F974/$G989*CU997)","v":0},{"$f":"IF(CV990=1,CU975*-$F974/$G989*SUM(CV997:DI997),CU975*-$F974/$G989*CV997)","v":0},{"$f":"IF(CW990=1,CV975*-$F974/$G989*SUM(CW997:DJ997),CV975*-$F974/$G989*CW997)","v":0},{"$f":"SUM(CL973:CW973)","v":0},{"$f":"IF(CY990=1,CW975*-$F974/$G989*SUM(CY997:DJ997),CW975*-$F974/$G989*CY997)","v":0},{"$f":"IF(CZ990=1,CY975*-$F974/$G989*SUM(CZ997:DM997),CY975*-$F974/$G989*CZ997)","v":0},{"$f":"IF(DA990=1,CZ975*-$F974/$G989*SUM(DA997:DN997),CZ975*-$F974/$G989*DA997)","v":0},{"$f":"IF(DB990=1,DA975*-$F974/$G989*SUM(DB997:DO997),DA975*-$F974/$G989*DB997)","v":0},{"$f":"IF(DC990=1,DB975*-$F974/$G989*SUM(DC997:DP997),DB975*-$F974/$G989*DC997)","v":0},{"$f":"IF(DD990=1,DC975*-$F974/$G989*SUM(DD997:DQ997),DC975*-$F974/$G989*DD997)","v":0},{"$f":"IF(DE990=1,DD975*-$F974/$G989*SUM(DE997:DR997),DD975*-$F974/$G989*DE997)","v":0},{"$f":"IF(DF990=1,DE975*-$F974/$G989*SUM(DF997:DS997),DE975*-$F974/$G989*DF997)","v":0},{"$f":"IF(DG990=1,DF975*-$F974/$G989*SUM(DG997:DT997),DF975*-$F974/$G989*DG997)","v":0},{"$f":"IF(DH990=1,DG975*-$F974/$G989*SUM(DH997:DU997),DG975*-$F974/$G989*DH997)","v":0},{"$f":"IF(DI990=1,DH975*-$F974/$G989*SUM(DI997:DU997),DH975*-$F974/$G989*DI997)","v":0},{"$f":"IF(DJ990=1,DI975*-$F974/$G989*SUM(DJ997:DU997),DI975*-$F974/$G989*DJ997)","v":0},{"$f":"SUM(CY973:DJ973)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":973}]
[1,{"$f":"\"I\"&C971","v":"I34"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X982-(AJ975*AJ996-SUM(Y981:AJ981))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK982-(AW975*AW996-SUM(AL981:AW981))","v":0},{"$f":"SUM(AL979:AW979)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX982-(BJ975*BJ996-SUM(AY981:BJ981))","v":0},{"$f":"SUM(AY979:BJ979)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK982-(BW975*BW996-SUM(BL981:BW981))","v":0},{"$f":"SUM(BL979:BW979)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX982-(CJ975*CJ996-SUM(BY981:CJ981))","v":0},{"$f":"SUM(BY979:CJ979)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK982-(CW975*CW996-SUM(CL981:CW981))","v":0},{"$f":"SUM(CL979:CW979)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX982-(DJ975*DJ996-SUM(CY981:DJ981))","v":0},{"$f":"SUM(CY979:DJ979)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":979}]
[1,{"$f":"\"M\"&C971","v":"M34"},{"$f":"\"A\"&F971","v":"ARealkreditlån"},null,{"$f":"+A983","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y989=1,$F977,IF(Y990=1,-X984,IF(Y$38=1,-X984,IF(Y$6=12,IF(Y991=1,-$F977/($I971/$G989)*SUM(N991:Y991)/12,0),0))))","v":0},{"$f":"IF(Z989=1,$F977,IF(Z990=1,-Y984,IF(Z$38=1,-Y984,IF(Z$6=12,IF(Z991=1,-$F977/($I971/$G989)*SUM(O991:Z991)/12,0),0))))","v":0},{"$f":"IF(AA989=1,$F977,IF(AA990=1,-Z984,IF(AA$38=1,-Z984,IF(AA$6=12,IF(AA991=1,-$F977/($I971/$G989)*SUM(P991:AA991)/12,0),0))))","v":0},{"$f":"IF(AB989=1,$F977,IF(AB990=1,-AA984,IF(AB$38=1,-AA984,IF(AB$6=12,IF(AB991=1,-$F977/($I971/$G989)*SUM(Q991:AB991)/12,0),0))))","v":0},{"$f":"IF(AC989=1,$F977,IF(AC990=1,-AB984,IF(AC$38=1,-AB984,IF(AC$6=12,IF(AC991=1,-$F977/($I971/$G989)*SUM(R991:AC991)/12,0),0))))","v":0},{"$f":"IF(AD989=1,$F977,IF(AD990=1,-AC984,IF(AD$38=1,-AC984,IF(AD$6=12,IF(AD991=1,-$F977/($I971/$G989)*SUM(S991:AD991)/12,0),0))))","v":0},{"$f":"IF(AE989=1,$F977,IF(AE990=1,-AD984,IF(AE$38=1,-AD984,IF(AE$6=12,IF(AE991=1,-$F977/($I971/$G989)*SUM(T991:AE991)/12,0),0))))","v":0},{"$f":"IF(AF989=1,$F977,IF(AF990=1,-AE984,IF(AF$38=1,-AE984,IF(AF$6=12,IF(AF991=1,-$F977/($I971/$G989)*SUM(U991:AF991)/12,0),0))))","v":0},{"$f":"IF(AG989=1,$F977,IF(AG990=1,-AF984,IF(AG$38=1,-AF984,IF(AG$6=12,IF(AG991=1,-$F977/($I971/$G989)*SUM(V991:AG991)/12,0),0))))","v":0},{"$f":"IF(AH989=1,$F977,IF(AH990=1,-AG984,IF(AH$38=1,-AG984,IF(AH$6=12,IF(AH991=1,-$F977/($I971/$G989)*SUM(W991:AH991)/12,0),0))))","v":0},{"$f":"IF(AI989=1,$F977,IF(AI990=1,-AH984,IF(AI$38=1,-AH984,IF(AI$6=12,IF(AI991=1,-$F977/($I971/$G989)*SUM(X991:AI991)/12,0),0))))","v":0},{"$f":"IF(AJ989=1,$F977,IF(AJ990=1,-AI984,IF(AJ$38=1,-AI984,IF(AJ$6=12,IF(AJ991=1,-$F977/($I971/$G989)*SUM(Y991:AJ991)/12,0),0))))","v":0},{"$f":"SUM(Y983:AJ983)","v":0},{"$f":"IF(AL989=1,$F977,IF(AL990=1,-AK984,IF(AL$38=1,-AK984,IF(AL$6=12,IF(AL991=1,-$F977/($I971/$G989)*SUM(AA991:AL991)/12,0),0))))","v":0},{"$f":"IF(AM989=1,$F977,IF(AM990=1,-AL984,IF(AM$38=1,-AL984,IF(AM$6=12,IF(AM991=1,-$F977/($I971/$G989)*SUM(AB991:AM991)/12,0),0))))","v":0},{"$f":"IF(AN989=1,$F977,IF(AN990=1,-AM984,IF(AN$38=1,-AM984,IF(AN$6=12,IF(AN991=1,-$F977/($I971/$G989)*SUM(AC991:AN991)/12,0),0))))","v":0},{"$f":"IF(AO989=1,$F977,IF(AO990=1,-AN984,IF(AO$38=1,-AN984,IF(AO$6=12,IF(AO991=1,-$F977/($I971/$G989)*SUM(AD991:AO991)/12,0),0))))","v":0},{"$f":"IF(AP989=1,$F977,IF(AP990=1,-AO984,IF(AP$38=1,-AO984,IF(AP$6=12,IF(AP991=1,-$F977/($I971/$G989)*SUM(AE991:AP991)/12,0),0))))","v":0},{"$f":"IF(AQ989=1,$F977,IF(AQ990=1,-AP984,IF(AQ$38=1,-AP984,IF(AQ$6=12,IF(AQ991=1,-$F977/($I971/$G989)*SUM(AF991:AQ991)/12,0),0))))","v":0},{"$f":"IF(AR989=1,$F977,IF(AR990=1,-AQ984,IF(AR$38=1,-AQ984,IF(AR$6=12,IF(AR991=1,-$F977/($I971/$G989)*SUM(AG991:AR991)/12,0),0))))","v":0},{"$f":"IF(AS989=1,$F977,IF(AS990=1,-AR984,IF(AS$38=1,-AR984,IF(AS$6=12,IF(AS991=1,-$F977/($I971/$G989)*SUM(AH991:AS991)/12,0),0))))","v":0},{"$f":"IF(AT989=1,$F977,IF(AT990=1,-AS984,IF(AT$38=1,-AS984,IF(AT$6=12,IF(AT991=1,-$F977/($I971/$G989)*SUM(AI991:AT991)/12,0),0))))","v":0},{"$f":"IF(AU989=1,$F977,IF(AU990=1,-AT984,IF(AU$38=1,-AT984,IF(AU$6=12,IF(AU991=1,-$F977/($I971/$G989)*SUM(AJ991:AU991)/12,0),0))))","v":0},{"$f":"IF(AV989=1,$F977,IF(AV990=1,-AU984,IF(AV$38=1,-AU984,IF(AV$6=12,IF(AV991=1,-$F977/($I971/$G989)*SUM(AK991:AV991)/12,0),0))))","v":0},{"$f":"IF(AW989=1,$F977,IF(AW990=1,-AV984,IF(AW$38=1,-AV984,IF(AW$6=12,IF(AW991=1,-$F977/($I971/$G989)*SUM(AL991:AW991)/12,0),0))))","v":0},{"$f":"SUM(AL983:AW983)","v":0},{"$f":"IF(AY989=1,$F977,IF(AY990=1,-AX984,IF(AY$38=1,-AX984,IF(AY$6=12,IF(AY991=1,-$F977/($I971/$G989)*SUM(AN991:AY991)/12,0),0))))","v":0},{"$f":"IF(AZ989=1,$F977,IF(AZ990=1,-AY984,IF(AZ$38=1,-AY984,IF(AZ$6=12,IF(AZ991=1,-$F977/($I971/$G989)*SUM(AO991:AZ991)/12,0),0))))","v":0},{"$f":"IF(BA989=1,$F977,IF(BA990=1,-AZ984,IF(BA$38=1,-AZ984,IF(BA$6=12,IF(BA991=1,-$F977/($I971/$G989)*SUM(AP991:BA991)/12,0),0))))","v":0},{"$f":"IF(BB989=1,$F977,IF(BB990=1,-BA984,IF(BB$38=1,-BA984,IF(BB$6=12,IF(BB991=1,-$F977/($I971/$G989)*SUM(AQ991:BB991)/12,0),0))))","v":0},{"$f":"IF(BC989=1,$F977,IF(BC990=1,-BB984,IF(BC$38=1,-BB984,IF(BC$6=12,IF(BC991=1,-$F977/($I971/$G989)*SUM(AR991:BC991)/12,0),0))))","v":0},{"$f":"IF(BD989=1,$F977,IF(BD990=1,-BC984,IF(BD$38=1,-BC984,IF(BD$6=12,IF(BD991=1,-$F977/($I971/$G989)*SUM(AS991:BD991)/12,0),0))))","v":0},{"$f":"IF(BE989=1,$F977,IF(BE990=1,-BD984,IF(BE$38=1,-BD984,IF(BE$6=12,IF(BE991=1,-$F977/($I971/$G989)*SUM(AT991:BE991)/12,0),0))))","v":0},{"$f":"IF(BF989=1,$F977,IF(BF990=1,-BE984,IF(BF$38=1,-BE984,IF(BF$6=12,IF(BF991=1,-$F977/($I971/$G989)*SUM(AU991:BF991)/12,0),0))))","v":0},{"$f":"IF(BG989=1,$F977,IF(BG990=1,-BF984,IF(BG$38=1,-BF984,IF(BG$6=12,IF(BG991=1,-$F977/($I971/$G989)*SUM(AV991:BG991)/12,0),0))))","v":0},{"$f":"IF(BH989=1,$F977,IF(BH990=1,-BG984,IF(BH$38=1,-BG984,IF(BH$6=12,IF(BH991=1,-$F977/($I971/$G989)*SUM(AW991:BH991)/12,0),0))))","v":0},{"$f":"IF(BI989=1,$F977,IF(BI990=1,-BH984,IF(BI$38=1,-BH984,IF(BI$6=12,IF(BI991=1,-$F977/($I971/$G989)*SUM(AX991:BI991)/12,0),0))))","v":0},{"$f":"IF(BJ989=1,$F977,IF(BJ990=1,-BI984,IF(BJ$38=1,-BI984,IF(BJ$6=12,IF(BJ991=1,-$F977/($I971/$G989)*SUM(AY991:BJ991)/12,0),0))))","v":0},{"$f":"SUM(AY983:BJ983)","v":0},{"$f":"IF(BL989=1,$F977,IF(BL990=1,-BK984,IF(BL$38=1,-BK984,IF(BL$6=12,IF(BL991=1,-$F977/($I971/$G989)*SUM(BA991:BL991)/12,0),0))))","v":0},{"$f":"IF(BM989=1,$F977,IF(BM990=1,-BL984,IF(BM$38=1,-BL984,IF(BM$6=12,IF(BM991=1,-$F977/($I971/$G989)*SUM(BB991:BM991)/12,0),0))))","v":0},{"$f":"IF(BN989=1,$F977,IF(BN990=1,-BM984,IF(BN$38=1,-BM984,IF(BN$6=12,IF(BN991=1,-$F977/($I971/$G989)*SUM(BC991:BN991)/12,0),0))))","v":0},{"$f":"IF(BO989=1,$F977,IF(BO990=1,-BN984,IF(BO$38=1,-BN984,IF(BO$6=12,IF(BO991=1,-$F977/($I971/$G989)*SUM(BD991:BO991)/12,0),0))))","v":0},{"$f":"IF(BP989=1,$F977,IF(BP990=1,-BO984,IF(BP$38=1,-BO984,IF(BP$6=12,IF(BP991=1,-$F977/($I971/$G989)*SUM(BE991:BP991)/12,0),0))))","v":0},{"$f":"IF(BQ989=1,$F977,IF(BQ990=1,-BP984,IF(BQ$38=1,-BP984,IF(BQ$6=12,IF(BQ991=1,-$F977/($I971/$G989)*SUM(BF991:BQ991)/12,0),0))))","v":0},{"$f":"IF(BR989=1,$F977,IF(BR990=1,-BQ984,IF(BR$38=1,-BQ984,IF(BR$6=12,IF(BR991=1,-$F977/($I971/$G989)*SUM(BG991:BR991)/12,0),0))))","v":0},{"$f":"IF(BS989=1,$F977,IF(BS990=1,-BR984,IF(BS$38=1,-BR984,IF(BS$6=12,IF(BS991=1,-$F977/($I971/$G989)*SUM(BH991:BS991)/12,0),0))))","v":0},{"$f":"IF(BT989=1,$F977,IF(BT990=1,-BS984,IF(BT$38=1,-BS984,IF(BT$6=12,IF(BT991=1,-$F977/($I971/$G989)*SUM(BI991:BT991)/12,0),0))))","v":0},{"$f":"IF(BU989=1,$F977,IF(BU990=1,-BT984,IF(BU$38=1,-BT984,IF(BU$6=12,IF(BU991=1,-$F977/($I971/$G989)*SUM(BJ991:BU991)/12,0),0))))","v":0},{"$f":"IF(BV989=1,$F977,IF(BV990=1,-BU984,IF(BV$38=1,-BU984,IF(BV$6=12,IF(BV991=1,-$F977/($I971/$G989)*SUM(BK991:BV991)/12,0),0))))","v":0},{"$f":"IF(BW989=1,$F977,IF(BW990=1,-BV984,IF(BW$38=1,-BV984,IF(BW$6=12,IF(BW991=1,-$F977/($I971/$G989)*SUM(BL991:BW991)/12,0),0))))","v":0},{"$f":"SUM(BL983:BW983)","v":0},{"$f":"IF(BY989=1,$F977,IF(BY990=1,-BX984,IF(BY$38=1,-BX984,IF(BY$6=12,IF(BY991=1,-$F977/($I971/$G989)*SUM(BN991:BY991)/12,0),0))))","v":0},{"$f":"IF(BZ989=1,$F977,IF(BZ990=1,-BY984,IF(BZ$38=1,-BY984,IF(BZ$6=12,IF(BZ991=1,-$F977/($I971/$G989)*SUM(BO991:BZ991)/12,0),0))))","v":0},{"$f":"IF(CA989=1,$F977,IF(CA990=1,-BZ984,IF(CA$38=1,-BZ984,IF(CA$6=12,IF(CA991=1,-$F977/($I971/$G989)*SUM(BP991:CA991)/12,0),0))))","v":0},{"$f":"IF(CB989=1,$F977,IF(CB990=1,-CA984,IF(CB$38=1,-CA984,IF(CB$6=12,IF(CB991=1,-$F977/($I971/$G989)*SUM(BQ991:CB991)/12,0),0))))","v":0},{"$f":"IF(CC989=1,$F977,IF(CC990=1,-CB984,IF(CC$38=1,-CB984,IF(CC$6=12,IF(CC991=1,-$F977/($I971/$G989)*SUM(BR991:CC991)/12,0),0))))","v":0},{"$f":"IF(CD989=1,$F977,IF(CD990=1,-CC984,IF(CD$38=1,-CC984,IF(CD$6=12,IF(CD991=1,-$F977/($I971/$G989)*SUM(BS991:CD991)/12,0),0))))","v":0},{"$f":"IF(CE989=1,$F977,IF(CE990=1,-CD984,IF(CE$38=1,-CD984,IF(CE$6=12,IF(CE991=1,-$F977/($I971/$G989)*SUM(BT991:CE991)/12,0),0))))","v":0},{"$f":"IF(CF989=1,$F977,IF(CF990=1,-CE984,IF(CF$38=1,-CE984,IF(CF$6=12,IF(CF991=1,-$F977/($I971/$G989)*SUM(BU991:CF991)/12,0),0))))","v":0},{"$f":"IF(CG989=1,$F977,IF(CG990=1,-CF984,IF(CG$38=1,-CF984,IF(CG$6=12,IF(CG991=1,-$F977/($I971/$G989)*SUM(BV991:CG991)/12,0),0))))","v":0},{"$f":"IF(CH989=1,$F977,IF(CH990=1,-CG984,IF(CH$38=1,-CG984,IF(CH$6=12,IF(CH991=1,-$F977/($I971/$G989)*SUM(BW991:CH991)/12,0),0))))","v":0},{"$f":"IF(CI989=1,$F977,IF(CI990=1,-CH984,IF(CI$38=1,-CH984,IF(CI$6=12,IF(CI991=1,-$F977/($I971/$G989)*SUM(BX991:CI991)/12,0),0))))","v":0},{"$f":"IF(CJ989=1,$F977,IF(CJ990=1,-CI984,IF(CJ$38=1,-CI984,IF(CJ$6=12,IF(CJ991=1,-$F977/($I971/$G989)*SUM(BY991:CJ991)/12,0),0))))","v":0},{"$f":"SUM(BY983:CJ983)","v":0},{"$f":"IF(CL989=1,$F977,IF(CL990=1,-CK984,IF(CL$38=1,-CK984,IF(CL$6=12,IF(CL991=1,-$F977/($I971/$G989)*SUM(CA991:CL991)/12,0),0))))","v":0},{"$f":"IF(CM989=1,$F977,IF(CM990=1,-CL984,IF(CM$38=1,-CL984,IF(CM$6=12,IF(CM991=1,-$F977/($I971/$G989)*SUM(CB991:CM991)/12,0),0))))","v":0},{"$f":"IF(CN989=1,$F977,IF(CN990=1,-CM984,IF(CN$38=1,-CM984,IF(CN$6=12,IF(CN991=1,-$F977/($I971/$G989)*SUM(CC991:CN991)/12,0),0))))","v":0},{"$f":"IF(CO989=1,$F977,IF(CO990=1,-CN984,IF(CO$38=1,-CN984,IF(CO$6=12,IF(CO991=1,-$F977/($I971/$G989)*SUM(CD991:CO991)/12,0),0))))","v":0},{"$f":"IF(CP989=1,$F977,IF(CP990=1,-CO984,IF(CP$38=1,-CO984,IF(CP$6=12,IF(CP991=1,-$F977/($I971/$G989)*SUM(CE991:CP991)/12,0),0))))","v":0},{"$f":"IF(CQ989=1,$F977,IF(CQ990=1,-CP984,IF(CQ$38=1,-CP984,IF(CQ$6=12,IF(CQ991=1,-$F977/($I971/$G989)*SUM(CF991:CQ991)/12,0),0))))","v":0},{"$f":"IF(CR989=1,$F977,IF(CR990=1,-CQ984,IF(CR$38=1,-CQ984,IF(CR$6=12,IF(CR991=1,-$F977/($I971/$G989)*SUM(CG991:CR991)/12,0),0))))","v":0},{"$f":"IF(CS989=1,$F977,IF(CS990=1,-CR984,IF(CS$38=1,-CR984,IF(CS$6=12,IF(CS991=1,-$F977/($I971/$G989)*SUM(CH991:CS991)/12,0),0))))","v":0},{"$f":"IF(CT989=1,$F977,IF(CT990=1,-CS984,IF(CT$38=1,-CS984,IF(CT$6=12,IF(CT991=1,-$F977/($I971/$G989)*SUM(CI991:CT991)/12,0),0))))","v":0},{"$f":"IF(CU989=1,$F977,IF(CU990=1,-CT984,IF(CU$38=1,-CT984,IF(CU$6=12,IF(CU991=1,-$F977/($I971/$G989)*SUM(CJ991:CU991)/12,0),0))))","v":0},{"$f":"IF(CV989=1,$F977,IF(CV990=1,-CU984,IF(CV$38=1,-CU984,IF(CV$6=12,IF(CV991=1,-$F977/($I971/$G989)*SUM(CK991:CV991)/12,0),0))))","v":0},{"$f":"IF(CW989=1,$F977,IF(CW990=1,-CV984,IF(CW$38=1,-CV984,IF(CW$6=12,IF(CW991=1,-$F977/($I971/$G989)*SUM(CL991:CW991)/12,0),0))))","v":0},{"$f":"SUM(CL983:CW983)","v":0},{"$f":"IF(CY989=1,$F977,IF(CY990=1,-CX984,IF(CY$38=1,-CX984,IF(CY$6=12,IF(CY991=1,-$F977/($I971/$G989)*SUM(CN991:CY991)/12,0),0))))","v":0},{"$f":"IF(CZ989=1,$F977,IF(CZ990=1,-CY984,IF(CZ$38=1,-CY984,IF(CZ$6=12,IF(CZ991=1,-$F977/($I971/$G989)*SUM(CO991:CZ991)/12,0),0))))","v":0},{"$f":"IF(DA989=1,$F977,IF(DA990=1,-CZ984,IF(DA$38=1,-CZ984,IF(DA$6=12,IF(DA991=1,-$F977/($I971/$G989)*SUM(CP991:DA991)/12,0),0))))","v":0},{"$f":"IF(DB989=1,$F977,IF(DB990=1,-DA984,IF(DB$38=1,-DA984,IF(DB$6=12,IF(DB991=1,-$F977/($I971/$G989)*SUM(CQ991:DB991)/12,0),0))))","v":0},{"$f":"IF(DC989=1,$F977,IF(DC990=1,-DB984,IF(DC$38=1,-DB984,IF(DC$6=12,IF(DC991=1,-$F977/($I971/$G989)*SUM(CR991:DC991)/12,0),0))))","v":0},{"$f":"IF(DD989=1,$F977,IF(DD990=1,-DC984,IF(DD$38=1,-DC984,IF(DD$6=12,IF(DD991=1,-$F977/($I971/$G989)*SUM(CS991:DD991)/12,0),0))))","v":0},{"$f":"IF(DE989=1,$F977,IF(DE990=1,-DD984,IF(DE$38=1,-DD984,IF(DE$6=12,IF(DE991=1,-$F977/($I971/$G989)*SUM(CT991:DE991)/12,0),0))))","v":0},{"$f":"IF(DF989=1,$F977,IF(DF990=1,-DE984,IF(DF$38=1,-DE984,IF(DF$6=12,IF(DF991=1,-$F977/($I971/$G989)*SUM(CU991:DF991)/12,0),0))))","v":0},{"$f":"IF(DG989=1,$F977,IF(DG990=1,-DF984,IF(DG$38=1,-DF984,IF(DG$6=12,IF(DG991=1,-$F977/($I971/$G989)*SUM(CV991:DG991)/12,0),0))))","v":0},{"$f":"IF(DH989=1,$F977,IF(DH990=1,-DG984,IF(DH$38=1,-DG984,IF(DH$6=12,IF(DH991=1,-$F977/($I971/$G989)*SUM(CW991:DH991)/12,0),0))))","v":0},{"$f":"IF(DI989=1,$F977,IF(DI990=1,-DH984,IF(DI$38=1,-DH984,IF(DI$6=12,IF(DI991=1,-$F977/($I971/$G989)*SUM(CX991:DI991)/12,0),0))))","v":0},{"$f":"IF(DJ989=1,$F977,IF(DJ990=1,-DI984,IF(DJ$38=1,-DI984,IF(DJ$6=12,IF(DJ991=1,-$F977/($I971/$G989)*SUM(CY991:DJ991)/12,0),0))))","v":0},{"$f":"SUM(CY983:DJ983)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":983}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F972,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F975=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F975=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F975=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F975=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F975=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F975=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F975=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":989}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y992<=$J973,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL992<=$J973,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY992<=$J973,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL992<=$J973,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY992<=$J973,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL992<=$J973,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY992<=$J973,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":994}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y997","v":0},{"$f":"IF(SUM($Y998:Y998)>1,ROUNDUP(Z997,0),Z997)","v":0},{"$f":"IF(SUM($Y998:Z998)>1,ROUNDUP(AA997,0),AA997)","v":1},{"$f":"IF(SUM($Y998:AA998)>1,ROUNDUP(AB997,0),AB997)","v":0},{"$f":"IF(SUM($Y998:AB998)>1,ROUNDUP(AC997,0),AC997)","v":0},{"$f":"IF(SUM($Y998:AC998)>1,ROUNDUP(AD997,0),AD997)","v":1},{"$f":"IF(SUM($Y998:AD998)>1,ROUNDUP(AE997,0),AE997)","v":0},{"$f":"IF(SUM($Y998:AE998)>1,ROUNDUP(AF997,0),AF997)","v":0},{"$f":"IF(SUM($Y998:AF998)>1,ROUNDUP(AG997,0),AG997)","v":1},{"$f":"IF(SUM($Y998:AG998)>1,ROUNDUP(AH997,0),AH997)","v":0},{"$f":"IF(SUM($Y998:AH998)>1,ROUNDUP(AI997,0),AI997)","v":0},{"$f":"IF(SUM($Y998:AI998)>1,ROUNDUP(AJ997,0),AJ997)","v":1},null,{"$f":"IF(SUM($Y998:AK998)>1,ROUNDUP(AL997,0),AL997)","v":0},{"$f":"IF(SUM($Y998:AL998)>1,ROUNDUP(AM997,0),AM997)","v":0},{"$f":"IF(SUM($Y998:AM998)>1,ROUNDUP(AN997,0),AN997)","v":1},{"$f":"IF(SUM($Y998:AN998)>1,ROUNDUP(AO997,0),AO997)","v":0},{"$f":"IF(SUM($Y998:AO998)>1,ROUNDUP(AP997,0),AP997)","v":0},{"$f":"IF(SUM($Y998:AP998)>1,ROUNDUP(AQ997,0),AQ997)","v":1},{"$f":"IF(SUM($Y998:AQ998)>1,ROUNDUP(AR997,0),AR997)","v":0},{"$f":"IF(SUM($Y998:AR998)>1,ROUNDUP(AS997,0),AS997)","v":0},{"$f":"IF(SUM($Y998:AS998)>1,ROUNDUP(AT997,0),AT997)","v":1},{"$f":"IF(SUM($Y998:AT998)>1,ROUNDUP(AU997,0),AU997)","v":0},{"$f":"IF(SUM($Y998:AU998)>1,ROUNDUP(AV997,0),AV997)","v":0},{"$f":"IF(SUM($Y998:AV998)>1,ROUNDUP(AW997,0),AW997)","v":1},null,{"$f":"IF(SUM($Y998:AX998)>1,ROUNDUP(AY997,0),AY997)","v":0},{"$f":"IF(SUM($Y998:AY998)>1,ROUNDUP(AZ997,0),AZ997)","v":0},{"$f":"IF(SUM($Y998:AZ998)>1,ROUNDUP(BA997,0),BA997)","v":1},{"$f":"IF(SUM($Y998:BA998)>1,ROUNDUP(BB997,0),BB997)","v":0},{"$f":"IF(SUM($Y998:BB998)>1,ROUNDUP(BC997,0),BC997)","v":0},{"$f":"IF(SUM($Y998:BC998)>1,ROUNDUP(BD997,0),BD997)","v":1},{"$f":"IF(SUM($Y998:BD998)>1,ROUNDUP(BE997,0),BE997)","v":0},{"$f":"IF(SUM($Y998:BE998)>1,ROUNDUP(BF997,0),BF997)","v":0},{"$f":"IF(SUM($Y998:BF998)>1,ROUNDUP(BG997,0),BG997)","v":1},{"$f":"IF(SUM($Y998:BG998)>1,ROUNDUP(BH997,0),BH997)","v":0},{"$f":"IF(SUM($Y998:BH998)>1,ROUNDUP(BI997,0),BI997)","v":0},{"$f":"IF(SUM($Y998:BI998)>1,ROUNDUP(BJ997,0),BJ997)","v":1},null,{"$f":"IF(SUM($Y998:BK998)>1,ROUNDUP(BL997,0),BL997)","v":0},{"$f":"IF(SUM($Y998:BL998)>1,ROUNDUP(BM997,0),BM997)","v":0},{"$f":"IF(SUM($Y998:BM998)>1,ROUNDUP(BN997,0),BN997)","v":1},{"$f":"IF(SUM($Y998:BN998)>1,ROUNDUP(BO997,0),BO997)","v":0},{"$f":"IF(SUM($Y998:BO998)>1,ROUNDUP(BP997,0),BP997)","v":0},{"$f":"IF(SUM($Y998:BP998)>1,ROUNDUP(BQ997,0),BQ997)","v":1},{"$f":"IF(SUM($Y998:BQ998)>1,ROUNDUP(BR997,0),BR997)","v":0},{"$f":"IF(SUM($Y998:BR998)>1,ROUNDUP(BS997,0),BS997)","v":0},{"$f":"IF(SUM($Y998:BS998)>1,ROUNDUP(BT997,0),BT997)","v":1},{"$f":"IF(SUM($Y998:BT998)>1,ROUNDUP(BU997,0),BU997)","v":0},{"$f":"IF(SUM($Y998:BU998)>1,ROUNDUP(BV997,0),BV997)","v":0},{"$f":"IF(SUM($Y998:BV998)>1,ROUNDUP(BW997,0),BW997)","v":1},null,{"$f":"IF(SUM($Y998:BX998)>1,ROUNDUP(BY997,0),BY997)","v":0},{"$f":"IF(SUM($Y998:BY998)>1,ROUNDUP(BZ997,0),BZ997)","v":0},{"$f":"IF(SUM($Y998:BZ998)>1,ROUNDUP(CA997,0),CA997)","v":1},{"$f":"IF(SUM($Y998:CA998)>1,ROUNDUP(CB997,0),CB997)","v":0},{"$f":"IF(SUM($Y998:CB998)>1,ROUNDUP(CC997,0),CC997)","v":0},{"$f":"IF(SUM($Y998:CC998)>1,ROUNDUP(CD997,0),CD997)","v":1},{"$f":"IF(SUM($Y998:CD998)>1,ROUNDUP(CE997,0),CE997)","v":0},{"$f":"IF(SUM($Y998:CE998)>1,ROUNDUP(CF997,0),CF997)","v":0},{"$f":"IF(SUM($Y998:CF998)>1,ROUNDUP(CG997,0),CG997)","v":1},{"$f":"IF(SUM($Y998:CG998)>1,ROUNDUP(CH997,0),CH997)","v":0},{"$f":"IF(SUM($Y998:CH998)>1,ROUNDUP(CI997,0),CI997)","v":0},{"$f":"IF(SUM($Y998:CI998)>1,ROUNDUP(CJ997,0),CJ997)","v":1},null,{"$f":"IF(SUM($Y998:CK998)>1,ROUNDUP(CL997,0),CL997)","v":0},{"$f":"IF(SUM($Y998:CL998)>1,ROUNDUP(CM997,0),CM997)","v":0},{"$f":"IF(SUM($Y998:CM998)>1,ROUNDUP(CN997,0),CN997)","v":1},{"$f":"IF(SUM($Y998:CN998)>1,ROUNDUP(CO997,0),CO997)","v":0},{"$f":"IF(SUM($Y998:CO998)>1,ROUNDUP(CP997,0),CP997)","v":0},{"$f":"IF(SUM($Y998:CP998)>1,ROUNDUP(CQ997,0),CQ997)","v":1},{"$f":"IF(SUM($Y998:CQ998)>1,ROUNDUP(CR997,0),CR997)","v":0},{"$f":"IF(SUM($Y998:CR998)>1,ROUNDUP(CS997,0),CS997)","v":0},{"$f":"IF(SUM($Y998:CS998)>1,ROUNDUP(CT997,0),CT997)","v":1},{"$f":"IF(SUM($Y998:CT998)>1,ROUNDUP(CU997,0),CU997)","v":0},{"$f":"IF(SUM($Y998:CU998)>1,ROUNDUP(CV997,0),CV997)","v":0},{"$f":"IF(SUM($Y998:CV998)>1,ROUNDUP(CW997,0),CW997)","v":1},null,{"$f":"IF(SUM($Y998:CX998)>1,ROUNDUP(CY997,0),CY997)","v":0},{"$f":"IF(SUM($Y998:CY998)>1,ROUNDUP(CZ997,0),CZ997)","v":0},{"$f":"IF(SUM($Y998:CZ998)>1,ROUNDUP(DA997,0),DA997)","v":1},{"$f":"IF(SUM($Y998:DA998)>1,ROUNDUP(DB997,0),DB997)","v":0},{"$f":"IF(SUM($Y998:DB998)>1,ROUNDUP(DC997,0),DC997)","v":0},{"$f":"IF(SUM($Y998:DC998)>1,ROUNDUP(DD997,0),DD997)","v":1},{"$f":"IF(SUM($Y998:DD998)>1,ROUNDUP(DE997,0),DE997)","v":0},{"$f":"IF(SUM($Y998:DE998)>1,ROUNDUP(DF997,0),DF997)","v":0},{"$f":"IF(SUM($Y998:DF998)>1,ROUNDUP(DG997,0),DG997)","v":1},{"$f":"IF(SUM($Y998:DG998)>1,ROUNDUP(DH997,0),DH997)","v":0},{"$f":"IF(SUM($Y998:DH998)>1,ROUNDUP(DI997,0),DI997)","v":0},{"$f":"IF(SUM($Y998:DI998)>1,ROUNDUP(DJ997,0),DJ997)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":998}]
[1,{"$f":"\"E\"&C1000","v":"E35"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1020=1,J1000,0)","v":0},{"$f":"X1004+Y1003","v":0},{"$f":"Y1004+Z1003","v":0},{"$f":"Z1004+AA1003","v":0},{"$f":"AA1004+AB1003","v":0},{"$f":"AB1004+AC1003","v":0},{"$f":"AC1004+AD1003","v":0},{"$f":"AD1004+AE1003","v":0},{"$f":"AE1004+AF1003","v":0},{"$f":"AF1004+AG1003","v":0},{"$f":"AG1004+AH1003","v":0},{"$f":"AH1004+AI1003","v":0},{"$f":"AI1004+AJ1003","v":0},{"$f":"+AJ1004","v":0},{"$f":"AJ1004+AL1003","v":0},{"$f":"AL1004+AM1003","v":0},{"$f":"AM1004+AN1003","v":0},{"$f":"AN1004+AO1003","v":0},{"$f":"AO1004+AP1003","v":0},{"$f":"AP1004+AQ1003","v":0},{"$f":"AQ1004+AR1003","v":0},{"$f":"AR1004+AS1003","v":0},{"$f":"AS1004+AT1003","v":0},{"$f":"AT1004+AU1003","v":0},{"$f":"AU1004+AV1003","v":0},{"$f":"AV1004+AW1003","v":0},{"$f":"+AW1004","v":0},{"$f":"AW1004+AY1003","v":0},{"$f":"AY1004+AZ1003","v":0},{"$f":"AZ1004+BA1003","v":0},{"$f":"BA1004+BB1003","v":0},{"$f":"BB1004+BC1003","v":0},{"$f":"BC1004+BD1003","v":0},{"$f":"BD1004+BE1003","v":0},{"$f":"BE1004+BF1003","v":0},{"$f":"BF1004+BG1003","v":0},{"$f":"BG1004+BH1003","v":0},{"$f":"BH1004+BI1003","v":0},{"$f":"BI1004+BJ1003","v":0},{"$f":"+BJ1004","v":0},{"$f":"BJ1004+BL1003","v":0},{"$f":"BL1004+BM1003","v":0},{"$f":"BM1004+BN1003","v":0},{"$f":"BN1004+BO1003","v":0},{"$f":"BO1004+BP1003","v":0},{"$f":"BP1004+BQ1003","v":0},{"$f":"BQ1004+BR1003","v":0},{"$f":"BR1004+BS1003","v":0},{"$f":"BS1004+BT1003","v":0},{"$f":"BT1004+BU1003","v":0},{"$f":"BU1004+BV1003","v":0},{"$f":"BV1004+BW1003","v":0},{"$f":"+BW1004","v":0},{"$f":"BW1004+BY1003","v":0},{"$f":"BY1004+BZ1003","v":0},{"$f":"BZ1004+CA1003","v":0},{"$f":"CA1004+CB1003","v":0},{"$f":"CB1004+CC1003","v":0},{"$f":"CC1004+CD1003","v":0},{"$f":"CD1004+CE1003","v":0},{"$f":"CE1004+CF1003","v":0},{"$f":"CF1004+CG1003","v":0},{"$f":"CG1004+CH1003","v":0},{"$f":"CH1004+CI1003","v":0},{"$f":"CI1004+CJ1003","v":0},{"$f":"+CJ1004","v":0},{"$f":"CJ1004+CL1003","v":0},{"$f":"CL1004+CM1003","v":0},{"$f":"CM1004+CN1003","v":0},{"$f":"CN1004+CO1003","v":0},{"$f":"CO1004+CP1003","v":0},{"$f":"CP1004+CQ1003","v":0},{"$f":"CQ1004+CR1003","v":0},{"$f":"CR1004+CS1003","v":0},{"$f":"CS1004+CT1003","v":0},{"$f":"CT1004+CU1003","v":0},{"$f":"CU1004+CV1003","v":0},{"$f":"CV1004+CW1003","v":0},{"$f":"+CW1004","v":0},{"$f":"CW1004+CY1003","v":0},{"$f":"CY1004+CZ1003","v":0},{"$f":"CZ1004+DA1003","v":0},{"$f":"DA1004+DB1003","v":0},{"$f":"DB1004+DC1003","v":0},{"$f":"DC1004+DD1003","v":0},{"$f":"DD1004+DE1003","v":0},{"$f":"DE1004+DF1003","v":0},{"$f":"DF1004+DG1003","v":0},{"$f":"DG1004+DH1003","v":0},{"$f":"DH1004+DI1003","v":0},{"$f":"DI1004+DJ1003","v":0},{"$f":"+DJ1004","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1004}]
[1,{"$f":"\"H\"&C1000","v":"H35"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1019=1,$G1005-Y1012,IF(Y1018=1,0,-Y1012))","v":0},{"$f":"IF(Z1019=1,$G1005-Z1012,IF(Z1018=1,0,-Z1012))","v":0},{"$f":"IF(AA1019=1,$G1005-AA1012,IF(AA1018=1,0,-AA1012))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL1019=1,$G1005-AL1012,IF(AL1018=1,0,-AL1012))","v":0},{"$f":"IF(AM1019=1,$G1005-AM1012,IF(AM1018=1,0,-AM1012))","v":0},{"$f":"IF(AN1019=1,$G1005-AN1012,IF(AN1018=1,0,-AN1012))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1007:AW1007)","v":0},{"$f":"IF(AY1019=1,$G1005-AY1012,IF(AY1018=1,0,-AY1012))","v":0},{"$f":"IF(AZ1019=1,$G1005-AZ1012,IF(AZ1018=1,0,-AZ1012))","v":0},{"$f":"IF(BA1019=1,$G1005-BA1012,IF(BA1018=1,0,-BA1012))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1007:BJ1007)","v":0},{"$f":"IF(BL1019=1,$G1005-BL1012,IF(BL1018=1,0,-BL1012))","v":0},{"$f":"IF(BM1019=1,$G1005-BM1012,IF(BM1018=1,0,-BM1012))","v":0},{"$f":"IF(BN1019=1,$G1005-BN1012,IF(BN1018=1,0,-BN1012))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1007:BW1007)","v":0},{"$f":"IF(BY1019=1,$G1005-BY1012,IF(BY1018=1,0,-BY1012))","v":0},{"$f":"IF(BZ1019=1,$G1005-BZ1012,IF(BZ1018=1,0,-BZ1012))","v":0},{"$f":"IF(CA1019=1,$G1005-CA1012,IF(CA1018=1,0,-CA1012))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1007:CJ1007)","v":0},{"$f":"IF(CL1019=1,$G1005-CL1012,IF(CL1018=1,0,-CL1012))","v":0},{"$f":"IF(CM1019=1,$G1005-CM1012,IF(CM1018=1,0,-CM1012))","v":0},{"$f":"IF(CN1019=1,$G1005-CN1012,IF(CN1018=1,0,-CN1012))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1007:CW1007)","v":0},{"$f":"IF(CY1019=1,$G1005-CY1012,IF(CY1018=1,0,-CY1012))","v":0},{"$f":"IF(CZ1019=1,$G1005-CZ1012,IF(CZ1018=1,0,-CZ1012))","v":0},{"$f":"IF(DA1019=1,$G1005-DA1012,IF(DA1018=1,0,-DA1012))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1007:DJ1007)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1007}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1014}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F1001,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F1004=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1004=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1004=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1004=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1004=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1004=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1004=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1018}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1021<=$J1002,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL1021<=$J1002,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY1021<=$J1002,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL1021<=$J1002,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY1021<=$J1002,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL1021<=$J1002,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY1021<=$J1002,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1023}]
[2,null,null,null,null,{"$f":"ADDRESS($DT1020,AJ$5+25-(12/$G1018),4)&\":\"&ADDRESS($DT1020,AJ$5+24,4)","v":"AH1020:AJ1020"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1021=X1021,0,IF(Y1021=$I1000,1,0))","v":0},{"$f":"IF(Z1021=Y1021,0,IF(Z1021=$I1000,1,0))","v":0},{"$f":"IF(AA1021=Z1021,0,IF(AA1021=$I1000,1,0))","v":0},{"$f":"IF(AB1021=AA1021,0,IF(AB1021=$I1000,1,0))","v":0},{"$f":"IF(AC1021=AB1021,0,IF(AC1021=$I1000,1,0))","v":0},{"$f":"IF(AD1021=AC1021,0,IF(AD1021=$I1000,1,0))","v":0},{"$f":"IF(AE1021=AD1021,0,IF(AE1021=$I1000,1,0))","v":0},{"$f":"IF(AF1021=AE1021,0,IF(AF1021=$I1000,1,0))","v":0},{"$f":"IF(AG1021=AF1021,0,IF(AG1021=$I1000,1,0))","v":0},{"$f":"IF(AH1021=AG1021,0,IF(AH1021=$I1000,1,0))","v":0},{"$f":"IF(AI1021=AH1021,0,IF(AI1021=$I1000,1,0))","v":0},{"$f":"IF(AJ1021=AI1021,0,IF(AJ1021=$I1000,1,0))","v":0},null,{"$f":"IF(AL1021=AJ1021,0,IF(AL1021=$I1000,1,0))","v":0},{"$f":"IF(AM1021=AL1021,0,IF(AM1021=$I1000,1,0))","v":0},{"$f":"IF(AN1021=AM1021,0,IF(AN1021=$I1000,1,0))","v":0},{"$f":"IF(AO1021=AN1021,0,IF(AO1021=$I1000,1,0))","v":0},{"$f":"IF(AP1021=AO1021,0,IF(AP1021=$I1000,1,0))","v":0},{"$f":"IF(AQ1021=AP1021,0,IF(AQ1021=$I1000,1,0))","v":0},{"$f":"IF(AR1021=AQ1021,0,IF(AR1021=$I1000,1,0))","v":0},{"$f":"IF(AS1021=AR1021,0,IF(AS1021=$I1000,1,0))","v":0},{"$f":"IF(AT1021=AS1021,0,IF(AT1021=$I1000,1,0))","v":0},{"$f":"IF(AU1021=AT1021,0,IF(AU1021=$I1000,1,0))","v":0},{"$f":"IF(AV1021=AU1021,0,IF(AV1021=$I1000,1,0))","v":0},{"$f":"IF(AW1021=AV1021,0,IF(AW1021=$I1000,1,0))","v":0},null,{"$f":"IF(AY1021=AW1021,0,IF(AY1021=$I1000,1,0))","v":0},{"$f":"IF(AZ1021=AY1021,0,IF(AZ1021=$I1000,1,0))","v":0},{"$f":"IF(BA1021=AZ1021,0,IF(BA1021=$I1000,1,0))","v":0},{"$f":"IF(BB1021=BA1021,0,IF(BB1021=$I1000,1,0))","v":0},{"$f":"IF(BC1021=BB1021,0,IF(BC1021=$I1000,1,0))","v":0},{"$f":"IF(BD1021=BC1021,0,IF(BD1021=$I1000,1,0))","v":0},{"$f":"IF(BE1021=BD1021,0,IF(BE1021=$I1000,1,0))","v":0},{"$f":"IF(BF1021=BE1021,0,IF(BF1021=$I1000,1,0))","v":0},{"$f":"IF(BG1021=BF1021,0,IF(BG1021=$I1000,1,0))","v":0},{"$f":"IF(BH1021=BG1021,0,IF(BH1021=$I1000,1,0))","v":0},{"$f":"IF(BI1021=BH1021,0,IF(BI1021=$I1000,1,0))","v":0},{"$f":"IF(BJ1021=BI1021,0,IF(BJ1021=$I1000,1,0))","v":0},null,{"$f":"IF(BL1021=BJ1021,0,IF(BL1021=$I1000,1,0))","v":0},{"$f":"IF(BM1021=BL1021,0,IF(BM1021=$I1000,1,0))","v":0},{"$f":"IF(BN1021=BM1021,0,IF(BN1021=$I1000,1,0))","v":0},{"$f":"IF(BO1021=BN1021,0,IF(BO1021=$I1000,1,0))","v":0},{"$f":"IF(BP1021=BO1021,0,IF(BP1021=$I1000,1,0))","v":0},{"$f":"IF(BQ1021=BP1021,0,IF(BQ1021=$I1000,1,0))","v":0},{"$f":"IF(BR1021=BQ1021,0,IF(BR1021=$I1000,1,0))","v":0},{"$f":"IF(BS1021=BR1021,0,IF(BS1021=$I1000,1,0))","v":0},{"$f":"IF(BT1021=BS1021,0,IF(BT1021=$I1000,1,0))","v":0},{"$f":"IF(BU1021=BT1021,0,IF(BU1021=$I1000,1,0))","v":0},{"$f":"IF(BV1021=BU1021,0,IF(BV1021=$I1000,1,0))","v":0},{"$f":"IF(BW1021=BV1021,0,IF(BW1021=$I1000,1,0))","v":0},null,{"$f":"IF(BY1021=BW1021,0,IF(BY1021=$I1000,1,0))","v":0},{"$f":"IF(BZ1021=BY1021,0,IF(BZ1021=$I1000,1,0))","v":0},{"$f":"IF(CA1021=BZ1021,0,IF(CA1021=$I1000,1,0))","v":0},{"$f":"IF(CB1021=CA1021,0,IF(CB1021=$I1000,1,0))","v":0},{"$f":"IF(CC1021=CB1021,0,IF(CC1021=$I1000,1,0))","v":0},{"$f":"IF(CD1021=CC1021,0,IF(CD1021=$I1000,1,0))","v":0},{"$f":"IF(CE1021=CD1021,0,IF(CE1021=$I1000,1,0))","v":0},{"$f":"IF(CF1021=CE1021,0,IF(CF1021=$I1000,1,0))","v":0},{"$f":"IF(CG1021=CF1021,0,IF(CG1021=$I1000,1,0))","v":0},{"$f":"IF(CH1021=CG1021,0,IF(CH1021=$I1000,1,0))","v":0},{"$f":"IF(CI1021=CH1021,0,IF(CI1021=$I1000,1,0))","v":0},{"$f":"IF(CJ1021=CI1021,0,IF(CJ1021=$I1000,1,0))","v":0},null,{"$f":"IF(CL1021=CJ1021,0,IF(CL1021=$I1000,1,0))","v":0},{"$f":"IF(CM1021=CL1021,0,IF(CM1021=$I1000,1,0))","v":0},{"$f":"IF(CN1021=CM1021,0,IF(CN1021=$I1000,1,0))","v":0},{"$f":"IF(CO1021=CN1021,0,IF(CO1021=$I1000,1,0))","v":0},{"$f":"IF(CP1021=CO1021,0,IF(CP1021=$I1000,1,0))","v":0},{"$f":"IF(CQ1021=CP1021,0,IF(CQ1021=$I1000,1,0))","v":0},{"$f":"IF(CR1021=CQ1021,0,IF(CR1021=$I1000,1,0))","v":0},{"$f":"IF(CS1021=CR1021,0,IF(CS1021=$I1000,1,0))","v":0},{"$f":"IF(CT1021=CS1021,0,IF(CT1021=$I1000,1,0))","v":0},{"$f":"IF(CU1021=CT1021,0,IF(CU1021=$I1000,1,0))","v":0},{"$f":"IF(CV1021=CU1021,0,IF(CV1021=$I1000,1,0))","v":0},{"$f":"IF(CW1021=CV1021,0,IF(CW1021=$I1000,1,0))","v":0},null,{"$f":"IF(CY1021=CW1021,0,IF(CY1021=$I1000,1,0))","v":0},{"$f":"IF(CZ1021=CY1021,0,IF(CZ1021=$I1000,1,0))","v":0},{"$f":"IF(DA1021=CZ1021,0,IF(DA1021=$I1000,1,0))","v":0},{"$f":"IF(DB1021=DA1021,0,IF(DB1021=$I1000,1,0))","v":0},{"$f":"IF(DC1021=DB1021,0,IF(DC1021=$I1000,1,0))","v":0},{"$f":"IF(DD1021=DC1021,0,IF(DD1021=$I1000,1,0))","v":0},{"$f":"IF(DE1021=DD1021,0,IF(DE1021=$I1000,1,0))","v":0},{"$f":"IF(DF1021=DE1021,0,IF(DF1021=$I1000,1,0))","v":0},{"$f":"IF(DG1021=DF1021,0,IF(DG1021=$I1000,1,0))","v":0},{"$f":"IF(DH1021=DG1021,0,IF(DH1021=$I1000,1,0))","v":0},{"$f":"IF(DI1021=DH1021,0,IF(DI1021=$I1000,1,0))","v":0},{"$f":"IF(DJ1021=DI1021,0,IF(DJ1021=$I1000,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1024}]
[{"$f":"A1030","v":1},{"$f":"\"C\"&C1029","v":"C36"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1048=1,X1033*-$F1032/$G1047*SUM(Y1055:AJ1055),X1033*-$F1032/$G1047*Y1055)","v":0},{"$f":"IF(Z1048=1,Y1033*-$F1032/$G1047*SUM(Z1055:AL1055),Y1033*-$F1032/$G1047*Z1055)","v":0},{"$f":"IF(AA1048=1,Z1033*-$F1032/$G1047*SUM(AA1055:AM1055),Z1033*-$F1032/$G1047*AA1055)","v":0},{"$f":"IF(AB1048=1,AA1033*-$F1032/$G1047*SUM(AB1055:AN1055),AA1033*-$F1032/$G1047*AB1055)","v":0},{"$f":"IF(AC1048=1,AB1033*-$F1032/$G1047*SUM(AC1055:AO1055),AB1033*-$F1032/$G1047*AC1055)","v":0},{"$f":"IF(AD1048=1,AC1033*-$F1032/$G1047*SUM(AD1055:AP1055),AC1033*-$F1032/$G1047*AD1055)","v":0},{"$f":"IF(AE1048=1,AD1033*-$F1032/$G1047*SUM(AE1055:AQ1055),AD1033*-$F1032/$G1047*AE1055)","v":0},{"$f":"IF(AF1048=1,AE1033*-$F1032/$G1047*SUM(AF1055:AR1055),AE1033*-$F1032/$G1047*AF1055)","v":0},{"$f":"IF(AG1048=1,AF1033*-$F1032/$G1047*SUM(AG1055:AS1055),AF1033*-$F1032/$G1047*AG1055)","v":0},{"$f":"IF(AH1048=1,AG1033*-$F1032/$G1047*SUM(AH1055:AT1055),AG1033*-$F1032/$G1047*AH1055)","v":0},{"$f":"IF(AI1048=1,AH1033*-$F1032/$G1047*SUM(AI1055:AU1055),AH1033*-$F1032/$G1047*AI1055)","v":0},{"$f":"IF(AJ1048=1,AI1033*-$F1032/$G1047*SUM(AJ1055:AV1055),AI1033*-$F1032/$G1047*AJ1055)","v":0},{"$f":"SUM(Y1031:AJ1031)","v":0},{"$f":"IF(AL1048=1,AJ1033*-$F1032/$G1047*SUM(AL1055:AW1055),AJ1033*-$F1032/$G1047*AL1055)","v":0},{"$f":"IF(AM1048=1,AL1033*-$F1032/$G1047*SUM(AM1055:AZ1055),AL1033*-$F1032/$G1047*AM1055)","v":0},{"$f":"IF(AN1048=1,AM1033*-$F1032/$G1047*SUM(AN1055:BA1055),AM1033*-$F1032/$G1047*AN1055)","v":0},{"$f":"IF(AO1048=1,AN1033*-$F1032/$G1047*SUM(AO1055:BB1055),AN1033*-$F1032/$G1047*AO1055)","v":0},{"$f":"IF(AP1048=1,AO1033*-$F1032/$G1047*SUM(AP1055:BC1055),AO1033*-$F1032/$G1047*AP1055)","v":0},{"$f":"IF(AQ1048=1,AP1033*-$F1032/$G1047*SUM(AQ1055:BD1055),AP1033*-$F1032/$G1047*AQ1055)","v":0},{"$f":"IF(AR1048=1,AQ1033*-$F1032/$G1047*SUM(AR1055:BE1055),AQ1033*-$F1032/$G1047*AR1055)","v":0},{"$f":"IF(AS1048=1,AR1033*-$F1032/$G1047*SUM(AS1055:BF1055),AR1033*-$F1032/$G1047*AS1055)","v":0},{"$f":"IF(AT1048=1,AS1033*-$F1032/$G1047*SUM(AT1055:BG1055),AS1033*-$F1032/$G1047*AT1055)","v":0},{"$f":"IF(AU1048=1,AT1033*-$F1032/$G1047*SUM(AU1055:BH1055),AT1033*-$F1032/$G1047*AU1055)","v":0},{"$f":"IF(AV1048=1,AU1033*-$F1032/$G1047*SUM(AV1055:BI1055),AU1033*-$F1032/$G1047*AV1055)","v":0},{"$f":"IF(AW1048=1,AV1033*-$F1032/$G1047*SUM(AW1055:BJ1055),AV1033*-$F1032/$G1047*AW1055)","v":0},{"$f":"SUM(AL1031:AW1031)","v":0},{"$f":"IF(AY1048=1,AW1033*-$F1032/$G1047*SUM(AY1055:BJ1055),AW1033*-$F1032/$G1047*AY1055)","v":0},{"$f":"IF(AZ1048=1,AY1033*-$F1032/$G1047*SUM(AZ1055:BM1055),AY1033*-$F1032/$G1047*AZ1055)","v":0},{"$f":"IF(BA1048=1,AZ1033*-$F1032/$G1047*SUM(BA1055:BN1055),AZ1033*-$F1032/$G1047*BA1055)","v":0},{"$f":"IF(BB1048=1,BA1033*-$F1032/$G1047*SUM(BB1055:BO1055),BA1033*-$F1032/$G1047*BB1055)","v":0},{"$f":"IF(BC1048=1,BB1033*-$F1032/$G1047*SUM(BC1055:BP1055),BB1033*-$F1032/$G1047*BC1055)","v":0},{"$f":"IF(BD1048=1,BC1033*-$F1032/$G1047*SUM(BD1055:BQ1055),BC1033*-$F1032/$G1047*BD1055)","v":0},{"$f":"IF(BE1048=1,BD1033*-$F1032/$G1047*SUM(BE1055:BR1055),BD1033*-$F1032/$G1047*BE1055)","v":0},{"$f":"IF(BF1048=1,BE1033*-$F1032/$G1047*SUM(BF1055:BS1055),BE1033*-$F1032/$G1047*BF1055)","v":0},{"$f":"IF(BG1048=1,BF1033*-$F1032/$G1047*SUM(BG1055:BT1055),BF1033*-$F1032/$G1047*BG1055)","v":0},{"$f":"IF(BH1048=1,BG1033*-$F1032/$G1047*SUM(BH1055:BU1055),BG1033*-$F1032/$G1047*BH1055)","v":0},{"$f":"IF(BI1048=1,BH1033*-$F1032/$G1047*SUM(BI1055:BV1055),BH1033*-$F1032/$G1047*BI1055)","v":0},{"$f":"IF(BJ1048=1,BI1033*-$F1032/$G1047*SUM(BJ1055:BW1055),BI1033*-$F1032/$G1047*BJ1055)","v":0},{"$f":"SUM(AY1031:BJ1031)","v":0},{"$f":"IF(BL1048=1,BJ1033*-$F1032/$G1047*SUM(BL1055:BW1055),BJ1033*-$F1032/$G1047*BL1055)","v":0},{"$f":"IF(BM1048=1,BL1033*-$F1032/$G1047*SUM(BM1055:BZ1055),BL1033*-$F1032/$G1047*BM1055)","v":0},{"$f":"IF(BN1048=1,BM1033*-$F1032/$G1047*SUM(BN1055:CA1055),BM1033*-$F1032/$G1047*BN1055)","v":0},{"$f":"IF(BO1048=1,BN1033*-$F1032/$G1047*SUM(BO1055:CB1055),BN1033*-$F1032/$G1047*BO1055)","v":0},{"$f":"IF(BP1048=1,BO1033*-$F1032/$G1047*SUM(BP1055:CC1055),BO1033*-$F1032/$G1047*BP1055)","v":0},{"$f":"IF(BQ1048=1,BP1033*-$F1032/$G1047*SUM(BQ1055:CD1055),BP1033*-$F1032/$G1047*BQ1055)","v":0},{"$f":"IF(BR1048=1,BQ1033*-$F1032/$G1047*SUM(BR1055:CE1055),BQ1033*-$F1032/$G1047*BR1055)","v":0},{"$f":"IF(BS1048=1,BR1033*-$F1032/$G1047*SUM(BS1055:CF1055),BR1033*-$F1032/$G1047*BS1055)","v":0},{"$f":"IF(BT1048=1,BS1033*-$F1032/$G1047*SUM(BT1055:CG1055),BS1033*-$F1032/$G1047*BT1055)","v":0},{"$f":"IF(BU1048=1,BT1033*-$F1032/$G1047*SUM(BU1055:CH1055),BT1033*-$F1032/$G1047*BU1055)","v":0},{"$f":"IF(BV1048=1,BU1033*-$F1032/$G1047*SUM(BV1055:CI1055),BU1033*-$F1032/$G1047*BV1055)","v":0},{"$f":"IF(BW1048=1,BV1033*-$F1032/$G1047*SUM(BW1055:CJ1055),BV1033*-$F1032/$G1047*BW1055)","v":0},{"$f":"SUM(BL1031:BW1031)","v":0},{"$f":"IF(BY1048=1,BW1033*-$F1032/$G1047*SUM(BY1055:CJ1055),BW1033*-$F1032/$G1047*BY1055)","v":0},{"$f":"IF(BZ1048=1,BY1033*-$F1032/$G1047*SUM(BZ1055:CM1055),BY1033*-$F1032/$G1047*BZ1055)","v":0},{"$f":"IF(CA1048=1,BZ1033*-$F1032/$G1047*SUM(CA1055:CN1055),BZ1033*-$F1032/$G1047*CA1055)","v":0},{"$f":"IF(CB1048=1,CA1033*-$F1032/$G1047*SUM(CB1055:CO1055),CA1033*-$F1032/$G1047*CB1055)","v":0},{"$f":"IF(CC1048=1,CB1033*-$F1032/$G1047*SUM(CC1055:CP1055),CB1033*-$F1032/$G1047*CC1055)","v":0},{"$f":"IF(CD1048=1,CC1033*-$F1032/$G1047*SUM(CD1055:CQ1055),CC1033*-$F1032/$G1047*CD1055)","v":0},{"$f":"IF(CE1048=1,CD1033*-$F1032/$G1047*SUM(CE1055:CR1055),CD1033*-$F1032/$G1047*CE1055)","v":0},{"$f":"IF(CF1048=1,CE1033*-$F1032/$G1047*SUM(CF1055:CS1055),CE1033*-$F1032/$G1047*CF1055)","v":0},{"$f":"IF(CG1048=1,CF1033*-$F1032/$G1047*SUM(CG1055:CT1055),CF1033*-$F1032/$G1047*CG1055)","v":0},{"$f":"IF(CH1048=1,CG1033*-$F1032/$G1047*SUM(CH1055:CU1055),CG1033*-$F1032/$G1047*CH1055)","v":0},{"$f":"IF(CI1048=1,CH1033*-$F1032/$G1047*SUM(CI1055:CV1055),CH1033*-$F1032/$G1047*CI1055)","v":0},{"$f":"IF(CJ1048=1,CI1033*-$F1032/$G1047*SUM(CJ1055:CW1055),CI1033*-$F1032/$G1047*CJ1055)","v":0},{"$f":"SUM(BY1031:CJ1031)","v":0},{"$f":"IF(CL1048=1,CJ1033*-$F1032/$G1047*SUM(CL1055:CW1055),CJ1033*-$F1032/$G1047*CL1055)","v":0},{"$f":"IF(CM1048=1,CL1033*-$F1032/$G1047*SUM(CM1055:CZ1055),CL1033*-$F1032/$G1047*CM1055)","v":0},{"$f":"IF(CN1048=1,CM1033*-$F1032/$G1047*SUM(CN1055:DA1055),CM1033*-$F1032/$G1047*CN1055)","v":0},{"$f":"IF(CO1048=1,CN1033*-$F1032/$G1047*SUM(CO1055:DB1055),CN1033*-$F1032/$G1047*CO1055)","v":0},{"$f":"IF(CP1048=1,CO1033*-$F1032/$G1047*SUM(CP1055:DC1055),CO1033*-$F1032/$G1047*CP1055)","v":0},{"$f":"IF(CQ1048=1,CP1033*-$F1032/$G1047*SUM(CQ1055:DD1055),CP1033*-$F1032/$G1047*CQ1055)","v":0},{"$f":"IF(CR1048=1,CQ1033*-$F1032/$G1047*SUM(CR1055:DE1055),CQ1033*-$F1032/$G1047*CR1055)","v":0},{"$f":"IF(CS1048=1,CR1033*-$F1032/$G1047*SUM(CS1055:DF1055),CR1033*-$F1032/$G1047*CS1055)","v":0},{"$f":"IF(CT1048=1,CS1033*-$F1032/$G1047*SUM(CT1055:DG1055),CS1033*-$F1032/$G1047*CT1055)","v":0},{"$f":"IF(CU1048=1,CT1033*-$F1032/$G1047*SUM(CU1055:DH1055),CT1033*-$F1032/$G1047*CU1055)","v":0},{"$f":"IF(CV1048=1,CU1033*-$F1032/$G1047*SUM(CV1055:DI1055),CU1033*-$F1032/$G1047*CV1055)","v":0},{"$f":"IF(CW1048=1,CV1033*-$F1032/$G1047*SUM(CW1055:DJ1055),CV1033*-$F1032/$G1047*CW1055)","v":0},{"$f":"SUM(CL1031:CW1031)","v":0},{"$f":"IF(CY1048=1,CW1033*-$F1032/$G1047*SUM(CY1055:DJ1055),CW1033*-$F1032/$G1047*CY1055)","v":0},{"$f":"IF(CZ1048=1,CY1033*-$F1032/$G1047*SUM(CZ1055:DM1055),CY1033*-$F1032/$G1047*CZ1055)","v":0},{"$f":"IF(DA1048=1,CZ1033*-$F1032/$G1047*SUM(DA1055:DN1055),CZ1033*-$F1032/$G1047*DA1055)","v":0},{"$f":"IF(DB1048=1,DA1033*-$F1032/$G1047*SUM(DB1055:DO1055),DA1033*-$F1032/$G1047*DB1055)","v":0},{"$f":"IF(DC1048=1,DB1033*-$F1032/$G1047*SUM(DC1055:DP1055),DB1033*-$F1032/$G1047*DC1055)","v":0},{"$f":"IF(DD1048=1,DC1033*-$F1032/$G1047*SUM(DD1055:DQ1055),DC1033*-$F1032/$G1047*DD1055)","v":0},{"$f":"IF(DE1048=1,DD1033*-$F1032/$G1047*SUM(DE1055:DR1055),DD1033*-$F1032/$G1047*DE1055)","v":0},{"$f":"IF(DF1048=1,DE1033*-$F1032/$G1047*SUM(DF1055:DS1055),DE1033*-$F1032/$G1047*DF1055)","v":0},{"$f":"IF(DG1048=1,DF1033*-$F1032/$G1047*SUM(DG1055:DT1055),DF1033*-$F1032/$G1047*DG1055)","v":0},{"$f":"IF(DH1048=1,DG1033*-$F1032/$G1047*SUM(DH1055:DU1055),DG1033*-$F1032/$G1047*DH1055)","v":0},{"$f":"IF(DI1048=1,DH1033*-$F1032/$G1047*SUM(DI1055:DU1055),DH1033*-$F1032/$G1047*DI1055)","v":0},{"$f":"IF(DJ1048=1,DI1033*-$F1032/$G1047*SUM(DJ1055:DU1055),DI1033*-$F1032/$G1047*DJ1055)","v":0},{"$f":"SUM(CY1031:DJ1031)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1031}]
[1,{"$f":"\"E\"&C1029","v":"E36"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1049=1,J1029,0)","v":0},{"$f":"X1033+Y1032","v":0},{"$f":"Y1033+Z1032","v":0},{"$f":"Z1033+AA1032","v":0},{"$f":"AA1033+AB1032","v":0},{"$f":"AB1033+AC1032","v":0},{"$f":"AC1033+AD1032","v":0},{"$f":"AD1033+AE1032","v":0},{"$f":"AE1033+AF1032","v":0},{"$f":"AF1033+AG1032","v":0},{"$f":"AG1033+AH1032","v":0},{"$f":"AH1033+AI1032","v":0},{"$f":"AI1033+AJ1032","v":0},{"$f":"+AJ1033","v":0},{"$f":"AJ1033+AL1032","v":0},{"$f":"AL1033+AM1032","v":0},{"$f":"AM1033+AN1032","v":0},{"$f":"AN1033+AO1032","v":0},{"$f":"AO1033+AP1032","v":0},{"$f":"AP1033+AQ1032","v":0},{"$f":"AQ1033+AR1032","v":0},{"$f":"AR1033+AS1032","v":0},{"$f":"AS1033+AT1032","v":0},{"$f":"AT1033+AU1032","v":0},{"$f":"AU1033+AV1032","v":0},{"$f":"AV1033+AW1032","v":0},{"$f":"+AW1033","v":0},{"$f":"AW1033+AY1032","v":0},{"$f":"AY1033+AZ1032","v":0},{"$f":"AZ1033+BA1032","v":0},{"$f":"BA1033+BB1032","v":0},{"$f":"BB1033+BC1032","v":0},{"$f":"BC1033+BD1032","v":0},{"$f":"BD1033+BE1032","v":0},{"$f":"BE1033+BF1032","v":0},{"$f":"BF1033+BG1032","v":0},{"$f":"BG1033+BH1032","v":0},{"$f":"BH1033+BI1032","v":0},{"$f":"BI1033+BJ1032","v":0},{"$f":"+BJ1033","v":0},{"$f":"BJ1033+BL1032","v":0},{"$f":"BL1033+BM1032","v":0},{"$f":"BM1033+BN1032","v":0},{"$f":"BN1033+BO1032","v":0},{"$f":"BO1033+BP1032","v":0},{"$f":"BP1033+BQ1032","v":0},{"$f":"BQ1033+BR1032","v":0},{"$f":"BR1033+BS1032","v":0},{"$f":"BS1033+BT1032","v":0},{"$f":"BT1033+BU1032","v":0},{"$f":"BU1033+BV1032","v":0},{"$f":"BV1033+BW1032","v":0},{"$f":"+BW1033","v":0},{"$f":"BW1033+BY1032","v":0},{"$f":"BY1033+BZ1032","v":0},{"$f":"BZ1033+CA1032","v":0},{"$f":"CA1033+CB1032","v":0},{"$f":"CB1033+CC1032","v":0},{"$f":"CC1033+CD1032","v":0},{"$f":"CD1033+CE1032","v":0},{"$f":"CE1033+CF1032","v":0},{"$f":"CF1033+CG1032","v":0},{"$f":"CG1033+CH1032","v":0},{"$f":"CH1033+CI1032","v":0},{"$f":"CI1033+CJ1032","v":0},{"$f":"+CJ1033","v":0},{"$f":"CJ1033+CL1032","v":0},{"$f":"CL1033+CM1032","v":0},{"$f":"CM1033+CN1032","v":0},{"$f":"CN1033+CO1032","v":0},{"$f":"CO1033+CP1032","v":0},{"$f":"CP1033+CQ1032","v":0},{"$f":"CQ1033+CR1032","v":0},{"$f":"CR1033+CS1032","v":0},{"$f":"CS1033+CT1032","v":0},{"$f":"CT1033+CU1032","v":0},{"$f":"CU1033+CV1032","v":0},{"$f":"CV1033+CW1032","v":0},{"$f":"+CW1033","v":0},{"$f":"CW1033+CY1032","v":0},{"$f":"CY1033+CZ1032","v":0},{"$f":"CZ1033+DA1032","v":0},{"$f":"DA1033+DB1032","v":0},{"$f":"DB1033+DC1032","v":0},{"$f":"DC1033+DD1032","v":0},{"$f":"DD1033+DE1032","v":0},{"$f":"DE1033+DF1032","v":0},{"$f":"DF1033+DG1032","v":0},{"$f":"DG1033+DH1032","v":0},{"$f":"DH1033+DI1032","v":0},{"$f":"DI1033+DJ1032","v":0},{"$f":"+DJ1033","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1033}]
[1,{"$f":"\"J\"&C1029","v":"J36"},{"$f":"\"A\"&F1029","v":"ARealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ1037","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW1037","v":0},{"$f":"SUM(AL1038:AW1038)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ1037","v":0},{"$f":"SUM(AY1038:BJ1038)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW1037","v":0},{"$f":"SUM(BL1038:BW1038)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ1037","v":0},{"$f":"SUM(BY1038:CJ1038)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW1037","v":0},{"$f":"SUM(CL1038:CW1038)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ1037","v":0},{"$f":"SUM(CY1038:DJ1038)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1038}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1043}]
[2,null,null,null,null,{"$f":"F1029","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N1049","v":1},{"$f":"O1049","v":1},{"$f":"P1049","v":1},{"$f":"Q1049","v":1},{"$f":"R1049","v":1},{"$f":"S1049","v":1},{"$f":"T1049","v":1},{"$f":"U1049","v":1},{"$f":"V1049","v":1},{"$f":"W1049","v":1},{"$f":"X1049","v":1},{"$f":"IF(F1033=0,1,0)","v":1},{"$f":"X1049+X1047-X1048","v":1},{"$f":"Y1049+Y1047-Y1048-Y1053","v":1},{"$f":"Z1049+Z1047-Z1048-Z1053","v":1},{"$f":"AA1049+AA1047-AA1048-AA1053","v":1},{"$f":"AB1049+AB1047-AB1048-AB1053","v":1},{"$f":"AC1049+AC1047-AC1048-AC1053","v":1},{"$f":"AD1049+AD1047-AD1048-AD1053","v":1},{"$f":"AE1049+AE1047-AE1048-AE1053","v":1},{"$f":"AF1049+AF1047-AF1048-AF1053","v":1},{"$f":"AG1049+AG1047-AG1048-AG1053","v":1},{"$f":"AH1049+AH1047-AH1048-AH1053","v":1},{"$f":"AI1049+AI1047-AI1048-AI1053","v":1},{"$f":"AJ1049","v":1},{"$f":"AJ1049+AJ1047-AJ1048-AJ1053","v":1},{"$f":"AL1049+AL1047-AL1048-AL1053","v":1},{"$f":"AM1049+AM1047-AM1048-AM1053","v":1},{"$f":"AN1049+AN1047-AN1048-AN1053","v":1},{"$f":"AO1049+AO1047-AO1048-AO1053","v":1},{"$f":"AP1049+AP1047-AP1048-AP1053","v":1},{"$f":"AQ1049+AQ1047-AQ1048-AQ1053","v":1},{"$f":"AR1049+AR1047-AR1048-AR1053","v":1},{"$f":"AS1049+AS1047-AS1048-AS1053","v":1},{"$f":"AT1049+AT1047-AT1048-AT1053","v":1},{"$f":"AU1049+AU1047-AU1048-AU1053","v":1},{"$f":"AV1049+AV1047-AV1048-AV1053","v":1},{"$f":"AW1049","v":1},{"$f":"AW1049+AW1047-AW1048-AW1053","v":1},{"$f":"AY1049+AY1047-AY1048-AY1053","v":1},{"$f":"AZ1049+AZ1047-AZ1048-AZ1053","v":1},{"$f":"BA1049+BA1047-BA1048-BA1053","v":1},{"$f":"BB1049+BB1047-BB1048-BB1053","v":1},{"$f":"BC1049+BC1047-BC1048-BC1053","v":1},{"$f":"BD1049+BD1047-BD1048-BD1053","v":1},{"$f":"BE1049+BE1047-BE1048-BE1053","v":1},{"$f":"BF1049+BF1047-BF1048-BF1053","v":1},{"$f":"BG1049+BG1047-BG1048-BG1053","v":1},{"$f":"BH1049+BH1047-BH1048-BH1053","v":1},{"$f":"BI1049+BI1047-BI1048-BI1053","v":1},{"$f":"BJ1049","v":1},{"$f":"BJ1049+BJ1047-BJ1048-BJ1053","v":1},{"$f":"BL1049+BL1047-BL1048-BL1053","v":1},{"$f":"BM1049+BM1047-BM1048-BM1053","v":1},{"$f":"BN1049+BN1047-BN1048-BN1053","v":1},{"$f":"BO1049+BO1047-BO1048-BO1053","v":1},{"$f":"BP1049+BP1047-BP1048-BP1053","v":1},{"$f":"BQ1049+BQ1047-BQ1048-BQ1053","v":1},{"$f":"BR1049+BR1047-BR1048-BR1053","v":1},{"$f":"BS1049+BS1047-BS1048-BS1053","v":1},{"$f":"BT1049+BT1047-BT1048-BT1053","v":1},{"$f":"BU1049+BU1047-BU1048-BU1053","v":1},{"$f":"BV1049+BV1047-BV1048-BV1053","v":1},{"$f":"BW1049","v":1},{"$f":"BW1049+BW1047-BW1048-BW1053","v":1},{"$f":"BY1049+BY1047-BY1048-BY1053","v":1},{"$f":"BZ1049+BZ1047-BZ1048-BZ1053","v":1},{"$f":"CA1049+CA1047-CA1048-CA1053","v":1},{"$f":"CB1049+CB1047-CB1048-CB1053","v":1},{"$f":"CC1049+CC1047-CC1048-CC1053","v":1},{"$f":"CD1049+CD1047-CD1048-CD1053","v":1},{"$f":"CE1049+CE1047-CE1048-CE1053","v":1},{"$f":"CF1049+CF1047-CF1048-CF1053","v":1},{"$f":"CG1049+CG1047-CG1048-CG1053","v":1},{"$f":"CH1049+CH1047-CH1048-CH1053","v":1},{"$f":"CI1049+CI1047-CI1048-CI1053","v":1},{"$f":"CJ1049","v":1},{"$f":"CJ1049+CJ1047-CJ1048-CJ1053","v":1},{"$f":"CL1049+CL1047-CL1048-CL1053","v":1},{"$f":"CM1049+CM1047-CM1048-CM1053","v":1},{"$f":"CN1049+CN1047-CN1048-CN1053","v":1},{"$f":"CO1049+CO1047-CO1048-CO1053","v":1},{"$f":"CP1049+CP1047-CP1048-CP1053","v":1},{"$f":"CQ1049+CQ1047-CQ1048-CQ1053","v":1},{"$f":"CR1049+CR1047-CR1048-CR1053","v":1},{"$f":"CS1049+CS1047-CS1048-CS1053","v":1},{"$f":"CT1049+CT1047-CT1048-CT1053","v":1},{"$f":"CU1049+CU1047-CU1048-CU1053","v":1},{"$f":"CV1049+CV1047-CV1048-CV1053","v":1},{"$f":"CW1049","v":1},{"$f":"CW1049+CW1047-CW1048-CW1053","v":1},{"$f":"CY1049+CY1047-CY1048-CY1053","v":1},{"$f":"CZ1049+CZ1047-CZ1048-CZ1053","v":1},{"$f":"DA1049+DA1047-DA1048-DA1053","v":1},{"$f":"DB1049+DB1047-DB1048-DB1053","v":1},{"$f":"DC1049+DC1047-DC1048-DC1053","v":1},{"$f":"DD1049+DD1047-DD1048-DD1053","v":1},{"$f":"DE1049+DE1047-DE1048-DE1053","v":1},{"$f":"DF1049+DF1047-DF1048-DF1053","v":1},{"$f":"DG1049+DG1047-DG1048-DG1053","v":1},{"$f":"DH1049+DH1047-DH1048-DH1053","v":1},{"$f":"DI1049+DI1047-DI1048-DI1053","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1049}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1049,Y$5+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,Y$5+24,4)))/(12/$G1047)*Y1051","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1049,AL$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,AL$3+24,4)))/(12/$G1047)*AL1051","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT1049,AN$5+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,AN$5+24,4)))/(12/$G1047)*AN1051","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1049,AY$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,AY$3+24,4)))/(12/$G1047)*AY1051","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1049,AZ$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,AZ$3+24,4)))/(12/$G1047)*AZ1051","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1049,BA$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,BA$3+24,4)))/(12/$G1047)*BA1051","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1049,BL$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,BL$3+24,4)))/(12/$G1047)*BL1051","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1049,BM$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,BM$3+24,4)))/(12/$G1047)*BM1051","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1049,BN$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,BN$3+24,4)))/(12/$G1047)*BN1051","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1049,BY$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,BY$3+24,4)))/(12/$G1047)*BY1051","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1049,BZ$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,BZ$3+24,4)))/(12/$G1047)*BZ1051","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1049,CA$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,CA$3+24,4)))/(12/$G1047)*CA1051","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1049,CL$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,CL$3+24,4)))/(12/$G1047)*CL1051","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1049,CM$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,CM$3+24,4)))/(12/$G1047)*CM1051","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1049,CN$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,CN$3+24,4)))/(12/$G1047)*CN1051","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1049,CY$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,CY$3+24,4)))/(12/$G1047)*CY1051","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1049,CZ$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,CZ$3+24,4)))/(12/$G1047)*CZ1051","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1049,DA$3+25-(12/$G1047),4)&\":\"&ADDRESS($DT1049,DA$3+24,4)))/(12/$G1047)*DA1051","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1055}]
[{"$f":"IF(J1058=0,1,0)","v":1},{"$f":"\"A\"&C1058","v":"A37"},{"$f":"+C1029+1","v":37},null,{"$f":"\"Lån \"&C1058","v":"Lån 37"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y1075:AJ1075)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL1075:AW1075)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY1075:BJ1075)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL1075:BW1075)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY1075:CJ1075)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL1075:CW1075)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY1075:DJ1075)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1058}]
[1,{"$f":"\"E\"&C1058","v":"E37"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1078=1,J1058,0)","v":0},{"$f":"X1062+Y1061","v":0},{"$f":"Y1062+Z1061","v":0},{"$f":"Z1062+AA1061","v":0},{"$f":"AA1062+AB1061","v":0},{"$f":"AB1062+AC1061","v":0},{"$f":"AC1062+AD1061","v":0},{"$f":"AD1062+AE1061","v":0},{"$f":"AE1062+AF1061","v":0},{"$f":"AF1062+AG1061","v":0},{"$f":"AG1062+AH1061","v":0},{"$f":"AH1062+AI1061","v":0},{"$f":"AI1062+AJ1061","v":0},{"$f":"+AJ1062","v":0},{"$f":"AJ1062+AL1061","v":0},{"$f":"AL1062+AM1061","v":0},{"$f":"AM1062+AN1061","v":0},{"$f":"AN1062+AO1061","v":0},{"$f":"AO1062+AP1061","v":0},{"$f":"AP1062+AQ1061","v":0},{"$f":"AQ1062+AR1061","v":0},{"$f":"AR1062+AS1061","v":0},{"$f":"AS1062+AT1061","v":0},{"$f":"AT1062+AU1061","v":0},{"$f":"AU1062+AV1061","v":0},{"$f":"AV1062+AW1061","v":0},{"$f":"+AW1062","v":0},{"$f":"AW1062+AY1061","v":0},{"$f":"AY1062+AZ1061","v":0},{"$f":"AZ1062+BA1061","v":0},{"$f":"BA1062+BB1061","v":0},{"$f":"BB1062+BC1061","v":0},{"$f":"BC1062+BD1061","v":0},{"$f":"BD1062+BE1061","v":0},{"$f":"BE1062+BF1061","v":0},{"$f":"BF1062+BG1061","v":0},{"$f":"BG1062+BH1061","v":0},{"$f":"BH1062+BI1061","v":0},{"$f":"BI1062+BJ1061","v":0},{"$f":"+BJ1062","v":0},{"$f":"BJ1062+BL1061","v":0},{"$f":"BL1062+BM1061","v":0},{"$f":"BM1062+BN1061","v":0},{"$f":"BN1062+BO1061","v":0},{"$f":"BO1062+BP1061","v":0},{"$f":"BP1062+BQ1061","v":0},{"$f":"BQ1062+BR1061","v":0},{"$f":"BR1062+BS1061","v":0},{"$f":"BS1062+BT1061","v":0},{"$f":"BT1062+BU1061","v":0},{"$f":"BU1062+BV1061","v":0},{"$f":"BV1062+BW1061","v":0},{"$f":"+BW1062","v":0},{"$f":"BW1062+BY1061","v":0},{"$f":"BY1062+BZ1061","v":0},{"$f":"BZ1062+CA1061","v":0},{"$f":"CA1062+CB1061","v":0},{"$f":"CB1062+CC1061","v":0},{"$f":"CC1062+CD1061","v":0},{"$f":"CD1062+CE1061","v":0},{"$f":"CE1062+CF1061","v":0},{"$f":"CF1062+CG1061","v":0},{"$f":"CG1062+CH1061","v":0},{"$f":"CH1062+CI1061","v":0},{"$f":"CI1062+CJ1061","v":0},{"$f":"+CJ1062","v":0},{"$f":"CJ1062+CL1061","v":0},{"$f":"CL1062+CM1061","v":0},{"$f":"CM1062+CN1061","v":0},{"$f":"CN1062+CO1061","v":0},{"$f":"CO1062+CP1061","v":0},{"$f":"CP1062+CQ1061","v":0},{"$f":"CQ1062+CR1061","v":0},{"$f":"CR1062+CS1061","v":0},{"$f":"CS1062+CT1061","v":0},{"$f":"CT1062+CU1061","v":0},{"$f":"CU1062+CV1061","v":0},{"$f":"CV1062+CW1061","v":0},{"$f":"+CW1062","v":0},{"$f":"CW1062+CY1061","v":0},{"$f":"CY1062+CZ1061","v":0},{"$f":"CZ1062+DA1061","v":0},{"$f":"DA1062+DB1061","v":0},{"$f":"DB1062+DC1061","v":0},{"$f":"DC1062+DD1061","v":0},{"$f":"DD1062+DE1061","v":0},{"$f":"DE1062+DF1061","v":0},{"$f":"DF1062+DG1061","v":0},{"$f":"DG1062+DH1061","v":0},{"$f":"DH1062+DI1061","v":0},{"$f":"DI1062+DJ1061","v":0},{"$f":"+DJ1062","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1062}]
[1,{"$f":"\"K\"&C1058","v":"K37"},{"$f":"\"A\"&F1058","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1061*Y1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL1061*AL1083","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1068:AW1068)","v":0},{"$f":"+AY1061*AY1083","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1068:BJ1068)","v":0},{"$f":"+BL1061*BL1083","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1068:BW1068)","v":0},{"$f":"+BY1061*BY1083","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1068:CJ1068)","v":0},{"$f":"+CL1061*CL1083","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1068:CW1068)","v":0},{"$f":"+CY1061*CY1083","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1068:DJ1068)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1068}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1073}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F1060","v":0},{"$f":"IF(Z1058=\"\",Y1075,Z1058)","v":0},{"$f":"IF(AA1058=\"\",Z1075,AA1058)","v":0},{"$f":"IF(AB1058=\"\",AA1075,AB1058)","v":0},{"$f":"IF(AC1058=\"\",AB1075,AC1058)","v":0},{"$f":"IF(AD1058=\"\",AC1075,AD1058)","v":0},{"$f":"IF(AE1058=\"\",AD1075,AE1058)","v":0},{"$f":"IF(AF1058=\"\",AE1075,AF1058)","v":0},{"$f":"IF(AG1058=\"\",AF1075,AG1058)","v":0},{"$f":"IF(AH1058=\"\",AG1075,AH1058)","v":0},{"$f":"IF(AI1058=\"\",AH1075,AI1058)","v":0},{"$f":"IF(AJ1058=\"\",AI1075,AJ1058)","v":0},null,{"$f":"IF(AL1058=\"\",AJ1075,AL1058)","v":0},{"$f":"IF(AM1058=\"\",AL1075,AM1058)","v":0},{"$f":"IF(AN1058=\"\",AM1075,AN1058)","v":0},{"$f":"IF(AO1058=\"\",AN1075,AO1058)","v":0},{"$f":"IF(AP1058=\"\",AO1075,AP1058)","v":0},{"$f":"IF(AQ1058=\"\",AP1075,AQ1058)","v":0},{"$f":"IF(AR1058=\"\",AQ1075,AR1058)","v":0},{"$f":"IF(AS1058=\"\",AR1075,AS1058)","v":0},{"$f":"IF(AT1058=\"\",AS1075,AT1058)","v":0},{"$f":"IF(AU1058=\"\",AT1075,AU1058)","v":0},{"$f":"IF(AV1058=\"\",AU1075,AV1058)","v":0},{"$f":"IF(AW1058=\"\",AV1075,AW1058)","v":0},null,{"$f":"IF(AY1058=\"\",AW1075,AY1058)","v":0},{"$f":"IF(AZ1058=\"\",AY1075,AZ1058)","v":0},{"$f":"IF(BA1058=\"\",AZ1075,BA1058)","v":0},{"$f":"IF(BB1058=\"\",BA1075,BB1058)","v":0},{"$f":"IF(BC1058=\"\",BB1075,BC1058)","v":0},{"$f":"IF(BD1058=\"\",BC1075,BD1058)","v":0},{"$f":"IF(BE1058=\"\",BD1075,BE1058)","v":0},{"$f":"IF(BF1058=\"\",BE1075,BF1058)","v":0},{"$f":"IF(BG1058=\"\",BF1075,BG1058)","v":0},{"$f":"IF(BH1058=\"\",BG1075,BH1058)","v":0},{"$f":"IF(BI1058=\"\",BH1075,BI1058)","v":0},{"$f":"IF(BJ1058=\"\",BI1075,BJ1058)","v":0},null,{"$f":"IF(BL1058=\"\",BJ1075,BL1058)","v":0},{"$f":"IF(BM1058=\"\",BL1075,BM1058)","v":0},{"$f":"IF(BN1058=\"\",BM1075,BN1058)","v":0},{"$f":"IF(BO1058=\"\",BN1075,BO1058)","v":0},{"$f":"IF(BP1058=\"\",BO1075,BP1058)","v":0},{"$f":"IF(BQ1058=\"\",BP1075,BQ1058)","v":0},{"$f":"IF(BR1058=\"\",BQ1075,BR1058)","v":0},{"$f":"IF(BS1058=\"\",BR1075,BS1058)","v":0},{"$f":"IF(BT1058=\"\",BS1075,BT1058)","v":0},{"$f":"IF(BU1058=\"\",BT1075,BU1058)","v":0},{"$f":"IF(BV1058=\"\",BU1075,BV1058)","v":0},{"$f":"IF(BW1058=\"\",BV1075,BW1058)","v":0},null,{"$f":"IF(BY1058=\"\",BW1075,BY1058)","v":0},{"$f":"IF(BZ1058=\"\",BY1075,BZ1058)","v":0},{"$f":"IF(CA1058=\"\",BZ1075,CA1058)","v":0},{"$f":"IF(CB1058=\"\",CA1075,CB1058)","v":0},{"$f":"IF(CC1058=\"\",CB1075,CC1058)","v":0},{"$f":"IF(CD1058=\"\",CC1075,CD1058)","v":0},{"$f":"IF(CE1058=\"\",CD1075,CE1058)","v":0},{"$f":"IF(CF1058=\"\",CE1075,CF1058)","v":0},{"$f":"IF(CG1058=\"\",CF1075,CG1058)","v":0},{"$f":"IF(CH1058=\"\",CG1075,CH1058)","v":0},{"$f":"IF(CI1058=\"\",CH1075,CI1058)","v":0},{"$f":"IF(CJ1058=\"\",CI1075,CJ1058)","v":0},null,{"$f":"IF(CL1058=\"\",CJ1075,CL1058)","v":0},{"$f":"IF(CM1058=\"\",CL1075,CM1058)","v":0},{"$f":"IF(CN1058=\"\",CM1075,CN1058)","v":0},{"$f":"IF(CO1058=\"\",CN1075,CO1058)","v":0},{"$f":"IF(CP1058=\"\",CO1075,CP1058)","v":0},{"$f":"IF(CQ1058=\"\",CP1075,CQ1058)","v":0},{"$f":"IF(CR1058=\"\",CQ1075,CR1058)","v":0},{"$f":"IF(CS1058=\"\",CR1075,CS1058)","v":0},{"$f":"IF(CT1058=\"\",CS1075,CT1058)","v":0},{"$f":"IF(CU1058=\"\",CT1075,CU1058)","v":0},{"$f":"IF(CV1058=\"\",CU1075,CV1058)","v":0},{"$f":"IF(CW1058=\"\",CV1075,CW1058)","v":0},null,{"$f":"IF(CY1058=\"\",CW1075,CY1058)","v":0},{"$f":"IF(CZ1058=\"\",CY1075,CZ1058)","v":0},{"$f":"IF(DA1058=\"\",CZ1075,DA1058)","v":0},{"$f":"IF(DB1058=\"\",DA1075,DB1058)","v":0},{"$f":"IF(DC1058=\"\",DB1075,DC1058)","v":0},{"$f":"IF(DD1058=\"\",DC1075,DD1058)","v":0},{"$f":"IF(DE1058=\"\",DD1075,DE1058)","v":0},{"$f":"IF(DF1058=\"\",DE1075,DF1058)","v":0},{"$f":"IF(DG1058=\"\",DF1075,DG1058)","v":0},{"$f":"IF(DH1058=\"\",DG1075,DH1058)","v":0},{"$f":"IF(DI1058=\"\",DH1075,DI1058)","v":0},{"$f":"IF(DJ1058=\"\",DI1075,DJ1058)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1075}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1058,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1083}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1062<1,0,PMT(Y1075/$G1076,$I1058-X1079,X1062)*Y1084)","v":0},{"$f":"IF(Y1062<1,0,PMT(Z1075/$G1076,$I1058-Y1079,Y1062)*Z1084)","v":0},{"$f":"IF(Z1062<1,0,PMT(AA1075/$G1076,$I1058-Z1079,Z1062)*AA1084)","v":0},{"$f":"IF(AA1062<1,0,PMT(AB1075/$G1076,$I1058-AA1079,AA1062)*AB1084)","v":0},{"$f":"IF(AB1062<1,0,PMT(AC1075/$G1076,$I1058-AB1079,AB1062)*AC1084)","v":0},{"$f":"IF(AC1062<1,0,PMT(AD1075/$G1076,$I1058-AC1079,AC1062)*AD1084)","v":0},{"$f":"IF(AD1062<1,0,PMT(AE1075/$G1076,$I1058-AD1079,AD1062)*AE1084)","v":0},{"$f":"IF(AE1062<1,0,PMT(AF1075/$G1076,$I1058-AE1079,AE1062)*AF1084)","v":0},{"$f":"IF(AF1062<1,0,PMT(AG1075/$G1076,$I1058-AF1079,AF1062)*AG1084)","v":0},{"$f":"IF(AG1062<1,0,PMT(AH1075/$G1076,$I1058-AG1079,AG1062)*AH1084)","v":0},{"$f":"IF(AH1062<1,0,PMT(AI1075/$G1076,$I1058-AH1079,AH1062)*AI1084)","v":0},{"$f":"IF(AI1062<1,0,PMT(AJ1075/$G1076,$I1058-AI1079,AI1062)*AJ1084)","v":0},null,{"$f":"IF(AJ1062<1,0,PMT(AL1075/$G1076,$I1058-AJ1079,AJ1062)*AL1084)","v":0},{"$f":"IF(AL1062<1,0,PMT(AM1075/$G1076,$I1058-AL1079,AL1062)*AM1084)","v":0},{"$f":"IF(AM1062<1,0,PMT(AN1075/$G1076,$I1058-AM1079,AM1062)*AN1084)","v":0},{"$f":"IF(AN1062<1,0,PMT(AO1075/$G1076,$I1058-AN1079,AN1062)*AO1084)","v":0},{"$f":"IF(AO1062<1,0,PMT(AP1075/$G1076,$I1058-AO1079,AO1062)*AP1084)","v":0},{"$f":"IF(AP1062<1,0,PMT(AQ1075/$G1076,$I1058-AP1079,AP1062)*AQ1084)","v":0},{"$f":"IF(AQ1062<1,0,PMT(AR1075/$G1076,$I1058-AQ1079,AQ1062)*AR1084)","v":0},{"$f":"IF(AR1062<1,0,PMT(AS1075/$G1076,$I1058-AR1079,AR1062)*AS1084)","v":0},{"$f":"IF(AS1062<1,0,PMT(AT1075/$G1076,$I1058-AS1079,AS1062)*AT1084)","v":0},{"$f":"IF(AT1062<1,0,PMT(AU1075/$G1076,$I1058-AT1079,AT1062)*AU1084)","v":0},{"$f":"IF(AU1062<1,0,PMT(AV1075/$G1076,$I1058-AU1079,AU1062)*AV1084)","v":0},{"$f":"IF(AV1062<1,0,PMT(AW1075/$G1076,$I1058-AV1079,AV1062)*AW1084)","v":0},null,{"$f":"IF(AW1062<1,0,PMT(AY1075/$G1076,$I1058-AW1079,AW1062)*AY1084)","v":0},{"$f":"IF(AY1062<1,0,PMT(AZ1075/$G1076,$I1058-AY1079,AY1062)*AZ1084)","v":0},{"$f":"IF(AZ1062<1,0,PMT(BA1075/$G1076,$I1058-AZ1079,AZ1062)*BA1084)","v":0},{"$f":"IF(BA1062<1,0,PMT(BB1075/$G1076,$I1058-BA1079,BA1062)*BB1084)","v":0},{"$f":"IF(BB1062<1,0,PMT(BC1075/$G1076,$I1058-BB1079,BB1062)*BC1084)","v":0},{"$f":"IF(BC1062<1,0,PMT(BD1075/$G1076,$I1058-BC1079,BC1062)*BD1084)","v":0},{"$f":"IF(BD1062<1,0,PMT(BE1075/$G1076,$I1058-BD1079,BD1062)*BE1084)","v":0},{"$f":"IF(BE1062<1,0,PMT(BF1075/$G1076,$I1058-BE1079,BE1062)*BF1084)","v":0},{"$f":"IF(BF1062<1,0,PMT(BG1075/$G1076,$I1058-BF1079,BF1062)*BG1084)","v":0},{"$f":"IF(BG1062<1,0,PMT(BH1075/$G1076,$I1058-BG1079,BG1062)*BH1084)","v":0},{"$f":"IF(BH1062<1,0,PMT(BI1075/$G1076,$I1058-BH1079,BH1062)*BI1084)","v":0},{"$f":"IF(BI1062<1,0,PMT(BJ1075/$G1076,$I1058-BI1079,BI1062)*BJ1084)","v":0},null,{"$f":"IF(BJ1062<1,0,PMT(BL1075/$G1076,$I1058-BJ1079,BJ1062)*BL1084)","v":0},{"$f":"IF(BL1062<1,0,PMT(BM1075/$G1076,$I1058-BL1079,BL1062)*BM1084)","v":0},{"$f":"IF(BM1062<1,0,PMT(BN1075/$G1076,$I1058-BM1079,BM1062)*BN1084)","v":0},{"$f":"IF(BN1062<1,0,PMT(BO1075/$G1076,$I1058-BN1079,BN1062)*BO1084)","v":0},{"$f":"IF(BO1062<1,0,PMT(BP1075/$G1076,$I1058-BO1079,BO1062)*BP1084)","v":0},{"$f":"IF(BP1062<1,0,PMT(BQ1075/$G1076,$I1058-BP1079,BP1062)*BQ1084)","v":0},{"$f":"IF(BQ1062<1,0,PMT(BR1075/$G1076,$I1058-BQ1079,BQ1062)*BR1084)","v":0},{"$f":"IF(BR1062<1,0,PMT(BS1075/$G1076,$I1058-BR1079,BR1062)*BS1084)","v":0},{"$f":"IF(BS1062<1,0,PMT(BT1075/$G1076,$I1058-BS1079,BS1062)*BT1084)","v":0},{"$f":"IF(BT1062<1,0,PMT(BU1075/$G1076,$I1058-BT1079,BT1062)*BU1084)","v":0},{"$f":"IF(BU1062<1,0,PMT(BV1075/$G1076,$I1058-BU1079,BU1062)*BV1084)","v":0},{"$f":"IF(BV1062<1,0,PMT(BW1075/$G1076,$I1058-BV1079,BV1062)*BW1084)","v":0},null,{"$f":"IF(BW1062<1,0,PMT(BY1075/$G1076,$I1058-BW1079,BW1062)*BY1084)","v":0},{"$f":"IF(BY1062<1,0,PMT(BZ1075/$G1076,$I1058-BY1079,BY1062)*BZ1084)","v":0},{"$f":"IF(BZ1062<1,0,PMT(CA1075/$G1076,$I1058-BZ1079,BZ1062)*CA1084)","v":0},{"$f":"IF(CA1062<1,0,PMT(CB1075/$G1076,$I1058-CA1079,CA1062)*CB1084)","v":0},{"$f":"IF(CB1062<1,0,PMT(CC1075/$G1076,$I1058-CB1079,CB1062)*CC1084)","v":0},{"$f":"IF(CC1062<1,0,PMT(CD1075/$G1076,$I1058-CC1079,CC1062)*CD1084)","v":0},{"$f":"IF(CD1062<1,0,PMT(CE1075/$G1076,$I1058-CD1079,CD1062)*CE1084)","v":0},{"$f":"IF(CE1062<1,0,PMT(CF1075/$G1076,$I1058-CE1079,CE1062)*CF1084)","v":0},{"$f":"IF(CF1062<1,0,PMT(CG1075/$G1076,$I1058-CF1079,CF1062)*CG1084)","v":0},{"$f":"IF(CG1062<1,0,PMT(CH1075/$G1076,$I1058-CG1079,CG1062)*CH1084)","v":0},{"$f":"IF(CH1062<1,0,PMT(CI1075/$G1076,$I1058-CH1079,CH1062)*CI1084)","v":0},{"$f":"IF(CI1062<1,0,PMT(CJ1075/$G1076,$I1058-CI1079,CI1062)*CJ1084)","v":0},null,{"$f":"IF(CJ1062<1,0,PMT(CL1075/$G1076,$I1058-CJ1079,CJ1062)*CL1084)","v":0},{"$f":"IF(CL1062<1,0,PMT(CM1075/$G1076,$I1058-CL1079,CL1062)*CM1084)","v":0},{"$f":"IF(CM1062<1,0,PMT(CN1075/$G1076,$I1058-CM1079,CM1062)*CN1084)","v":0},{"$f":"IF(CN1062<1,0,PMT(CO1075/$G1076,$I1058-CN1079,CN1062)*CO1084)","v":0},{"$f":"IF(CO1062<1,0,PMT(CP1075/$G1076,$I1058-CO1079,CO1062)*CP1084)","v":0},{"$f":"IF(CP1062<1,0,PMT(CQ1075/$G1076,$I1058-CP1079,CP1062)*CQ1084)","v":0},{"$f":"IF(CQ1062<1,0,PMT(CR1075/$G1076,$I1058-CQ1079,CQ1062)*CR1084)","v":0},{"$f":"IF(CR1062<1,0,PMT(CS1075/$G1076,$I1058-CR1079,CR1062)*CS1084)","v":0},{"$f":"IF(CS1062<1,0,PMT(CT1075/$G1076,$I1058-CS1079,CS1062)*CT1084)","v":0},{"$f":"IF(CT1062<1,0,PMT(CU1075/$G1076,$I1058-CT1079,CT1062)*CU1084)","v":0},{"$f":"IF(CU1062<1,0,PMT(CV1075/$G1076,$I1058-CU1079,CU1062)*CV1084)","v":0},{"$f":"IF(CV1062<1,0,PMT(CW1075/$G1076,$I1058-CV1079,CV1062)*CW1084)","v":0},null,{"$f":"IF(CW1062<1,0,PMT(CY1075/$G1076,$I1058-CW1079,CW1062)*CY1084)","v":0},{"$f":"IF(CY1062<1,0,PMT(CZ1075/$G1076,$I1058-CY1079,CY1062)*CZ1084)","v":0},{"$f":"IF(CZ1062<1,0,PMT(DA1075/$G1076,$I1058-CZ1079,CZ1062)*DA1084)","v":0},{"$f":"IF(DA1062<1,0,PMT(DB1075/$G1076,$I1058-DA1079,DA1062)*DB1084)","v":0},{"$f":"IF(DB1062<1,0,PMT(DC1075/$G1076,$I1058-DB1079,DB1062)*DC1084)","v":0},{"$f":"IF(DC1062<1,0,PMT(DD1075/$G1076,$I1058-DC1079,DC1062)*DD1084)","v":0},{"$f":"IF(DD1062<1,0,PMT(DE1075/$G1076,$I1058-DD1079,DD1062)*DE1084)","v":0},{"$f":"IF(DE1062<1,0,PMT(DF1075/$G1076,$I1058-DE1079,DE1062)*DF1084)","v":0},{"$f":"IF(DF1062<1,0,PMT(DG1075/$G1076,$I1058-DF1079,DF1062)*DG1084)","v":0},{"$f":"IF(DG1062<1,0,PMT(DH1075/$G1076,$I1058-DG1079,DG1062)*DH1084)","v":0},{"$f":"IF(DH1062<1,0,PMT(DI1075/$G1076,$I1058-DH1079,DH1062)*DI1084)","v":0},{"$f":"IF(DI1062<1,0,PMT(DJ1075/$G1076,$I1058-DI1079,DI1062)*DJ1084)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1086}]
[{"$f":"A1087","v":1},{"$f":"\"B\"&C1087","v":"B38"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1106=1,X1091*-Y1104/$G1105*SUM(Y1113:AJ1113),X1091*-Y1104/$G1105*Y1113)","v":0},{"$f":"IF(Z1106=1,Y1091*-Z1104/$G1105*SUM(Z1113:AL1113),Y1091*-Z1104/$G1105*Z1113)","v":0},{"$f":"IF(AA1106=1,Z1091*-AA1104/$G1105*SUM(AA1113:AM1113),Z1091*-AA1104/$G1105*AA1113)","v":0},{"$f":"IF(AB1106=1,AA1091*-AB1104/$G1105*SUM(AB1113:AN1113),AA1091*-AB1104/$G1105*AB1113)","v":0},{"$f":"IF(AC1106=1,AB1091*-AC1104/$G1105*SUM(AC1113:AO1113),AB1091*-AC1104/$G1105*AC1113)","v":0},{"$f":"IF(AD1106=1,AC1091*-AD1104/$G1105*SUM(AD1113:AP1113),AC1091*-AD1104/$G1105*AD1113)","v":0},{"$f":"IF(AE1106=1,AD1091*-AE1104/$G1105*SUM(AE1113:AQ1113),AD1091*-AE1104/$G1105*AE1113)","v":0},{"$f":"IF(AF1106=1,AE1091*-AF1104/$G1105*SUM(AF1113:AR1113),AE1091*-AF1104/$G1105*AF1113)","v":0},{"$f":"IF(AG1106=1,AF1091*-AG1104/$G1105*SUM(AG1113:AS1113),AF1091*-AG1104/$G1105*AG1113)","v":0},{"$f":"IF(AH1106=1,AG1091*-AH1104/$G1105*SUM(AH1113:AT1113),AG1091*-AH1104/$G1105*AH1113)","v":0},{"$f":"IF(AI1106=1,AH1091*-AI1104/$G1105*SUM(AI1113:AU1113),AH1091*-AI1104/$G1105*AI1113)","v":0},{"$f":"IF(AJ1106=1,AI1091*-AJ1104/$G1105*SUM(AJ1113:AV1113),AI1091*-AJ1104/$G1105*AJ1113)","v":0},{"$f":"SUM(Y1088:AJ1088)","v":0},{"$f":"IF(AL1106=1,AJ1091*-AL1104/$G1105*SUM(AL1113:AW1113),AJ1091*-AL1104/$G1105*AL1113)","v":0},{"$f":"IF(AM1106=1,AL1091*-AM1104/$G1105*SUM(AM1113:AZ1113),AL1091*-AM1104/$G1105*AM1113)","v":0},{"$f":"IF(AN1106=1,AM1091*-AN1104/$G1105*SUM(AN1113:BA1113),AM1091*-AN1104/$G1105*AN1113)","v":0},{"$f":"IF(AO1106=1,AN1091*-AO1104/$G1105*SUM(AO1113:BB1113),AN1091*-AO1104/$G1105*AO1113)","v":0},{"$f":"IF(AP1106=1,AO1091*-AP1104/$G1105*SUM(AP1113:BC1113),AO1091*-AP1104/$G1105*AP1113)","v":0},{"$f":"IF(AQ1106=1,AP1091*-AQ1104/$G1105*SUM(AQ1113:BD1113),AP1091*-AQ1104/$G1105*AQ1113)","v":0},{"$f":"IF(AR1106=1,AQ1091*-AR1104/$G1105*SUM(AR1113:BE1113),AQ1091*-AR1104/$G1105*AR1113)","v":0},{"$f":"IF(AS1106=1,AR1091*-AS1104/$G1105*SUM(AS1113:BF1113),AR1091*-AS1104/$G1105*AS1113)","v":0},{"$f":"IF(AT1106=1,AS1091*-AT1104/$G1105*SUM(AT1113:BG1113),AS1091*-AT1104/$G1105*AT1113)","v":0},{"$f":"IF(AU1106=1,AT1091*-AU1104/$G1105*SUM(AU1113:BH1113),AT1091*-AU1104/$G1105*AU1113)","v":0},{"$f":"IF(AV1106=1,AU1091*-AV1104/$G1105*SUM(AV1113:BI1113),AU1091*-AV1104/$G1105*AV1113)","v":0},{"$f":"IF(AW1106=1,AV1091*-AW1104/$G1105*SUM(AW1113:BJ1113),AV1091*-AW1104/$G1105*AW1113)","v":0},{"$f":"SUM(AL1088:AW1088)","v":0},{"$f":"IF(AY1106=1,AW1091*-AY1104/$G1105*SUM(AY1113:BJ1113),AW1091*-AY1104/$G1105*AY1113)","v":0},{"$f":"IF(AZ1106=1,AY1091*-AZ1104/$G1105*SUM(AZ1113:BM1113),AY1091*-AZ1104/$G1105*AZ1113)","v":0},{"$f":"IF(BA1106=1,AZ1091*-BA1104/$G1105*SUM(BA1113:BN1113),AZ1091*-BA1104/$G1105*BA1113)","v":0},{"$f":"IF(BB1106=1,BA1091*-BB1104/$G1105*SUM(BB1113:BO1113),BA1091*-BB1104/$G1105*BB1113)","v":0},{"$f":"IF(BC1106=1,BB1091*-BC1104/$G1105*SUM(BC1113:BP1113),BB1091*-BC1104/$G1105*BC1113)","v":0},{"$f":"IF(BD1106=1,BC1091*-BD1104/$G1105*SUM(BD1113:BQ1113),BC1091*-BD1104/$G1105*BD1113)","v":0},{"$f":"IF(BE1106=1,BD1091*-BE1104/$G1105*SUM(BE1113:BR1113),BD1091*-BE1104/$G1105*BE1113)","v":0},{"$f":"IF(BF1106=1,BE1091*-BF1104/$G1105*SUM(BF1113:BS1113),BE1091*-BF1104/$G1105*BF1113)","v":0},{"$f":"IF(BG1106=1,BF1091*-BG1104/$G1105*SUM(BG1113:BT1113),BF1091*-BG1104/$G1105*BG1113)","v":0},{"$f":"IF(BH1106=1,BG1091*-BH1104/$G1105*SUM(BH1113:BU1113),BG1091*-BH1104/$G1105*BH1113)","v":0},{"$f":"IF(BI1106=1,BH1091*-BI1104/$G1105*SUM(BI1113:BV1113),BH1091*-BI1104/$G1105*BI1113)","v":0},{"$f":"IF(BJ1106=1,BI1091*-BJ1104/$G1105*SUM(BJ1113:BW1113),BI1091*-BJ1104/$G1105*BJ1113)","v":0},{"$f":"SUM(AY1088:BJ1088)","v":0},{"$f":"IF(BL1106=1,BJ1091*-BL1104/$G1105*SUM(BL1113:BW1113),BJ1091*-BL1104/$G1105*BL1113)","v":0},{"$f":"IF(BM1106=1,BL1091*-BM1104/$G1105*SUM(BM1113:BZ1113),BL1091*-BM1104/$G1105*BM1113)","v":0},{"$f":"IF(BN1106=1,BM1091*-BN1104/$G1105*SUM(BN1113:CA1113),BM1091*-BN1104/$G1105*BN1113)","v":0},{"$f":"IF(BO1106=1,BN1091*-BO1104/$G1105*SUM(BO1113:CB1113),BN1091*-BO1104/$G1105*BO1113)","v":0},{"$f":"IF(BP1106=1,BO1091*-BP1104/$G1105*SUM(BP1113:CC1113),BO1091*-BP1104/$G1105*BP1113)","v":0},{"$f":"IF(BQ1106=1,BP1091*-BQ1104/$G1105*SUM(BQ1113:CD1113),BP1091*-BQ1104/$G1105*BQ1113)","v":0},{"$f":"IF(BR1106=1,BQ1091*-BR1104/$G1105*SUM(BR1113:CE1113),BQ1091*-BR1104/$G1105*BR1113)","v":0},{"$f":"IF(BS1106=1,BR1091*-BS1104/$G1105*SUM(BS1113:CF1113),BR1091*-BS1104/$G1105*BS1113)","v":0},{"$f":"IF(BT1106=1,BS1091*-BT1104/$G1105*SUM(BT1113:CG1113),BS1091*-BT1104/$G1105*BT1113)","v":0},{"$f":"IF(BU1106=1,BT1091*-BU1104/$G1105*SUM(BU1113:CH1113),BT1091*-BU1104/$G1105*BU1113)","v":0},{"$f":"IF(BV1106=1,BU1091*-BV1104/$G1105*SUM(BV1113:CI1113),BU1091*-BV1104/$G1105*BV1113)","v":0},{"$f":"IF(BW1106=1,BV1091*-BW1104/$G1105*SUM(BW1113:CJ1113),BV1091*-BW1104/$G1105*BW1113)","v":0},{"$f":"SUM(BL1088:BW1088)","v":0},{"$f":"IF(BY1106=1,BW1091*-BY1104/$G1105*SUM(BY1113:CJ1113),BW1091*-BY1104/$G1105*BY1113)","v":0},{"$f":"IF(BZ1106=1,BY1091*-BZ1104/$G1105*SUM(BZ1113:CM1113),BY1091*-BZ1104/$G1105*BZ1113)","v":0},{"$f":"IF(CA1106=1,BZ1091*-CA1104/$G1105*SUM(CA1113:CN1113),BZ1091*-CA1104/$G1105*CA1113)","v":0},{"$f":"IF(CB1106=1,CA1091*-CB1104/$G1105*SUM(CB1113:CO1113),CA1091*-CB1104/$G1105*CB1113)","v":0},{"$f":"IF(CC1106=1,CB1091*-CC1104/$G1105*SUM(CC1113:CP1113),CB1091*-CC1104/$G1105*CC1113)","v":0},{"$f":"IF(CD1106=1,CC1091*-CD1104/$G1105*SUM(CD1113:CQ1113),CC1091*-CD1104/$G1105*CD1113)","v":0},{"$f":"IF(CE1106=1,CD1091*-CE1104/$G1105*SUM(CE1113:CR1113),CD1091*-CE1104/$G1105*CE1113)","v":0},{"$f":"IF(CF1106=1,CE1091*-CF1104/$G1105*SUM(CF1113:CS1113),CE1091*-CF1104/$G1105*CF1113)","v":0},{"$f":"IF(CG1106=1,CF1091*-CG1104/$G1105*SUM(CG1113:CT1113),CF1091*-CG1104/$G1105*CG1113)","v":0},{"$f":"IF(CH1106=1,CG1091*-CH1104/$G1105*SUM(CH1113:CU1113),CG1091*-CH1104/$G1105*CH1113)","v":0},{"$f":"IF(CI1106=1,CH1091*-CI1104/$G1105*SUM(CI1113:CV1113),CH1091*-CI1104/$G1105*CI1113)","v":0},{"$f":"IF(CJ1106=1,CI1091*-CJ1104/$G1105*SUM(CJ1113:CW1113),CI1091*-CJ1104/$G1105*CJ1113)","v":0},{"$f":"SUM(BY1088:CJ1088)","v":0},{"$f":"IF(CL1106=1,CJ1091*-CL1104/$G1105*SUM(CL1113:CW1113),CJ1091*-CL1104/$G1105*CL1113)","v":0},{"$f":"IF(CM1106=1,CL1091*-CM1104/$G1105*SUM(CM1113:CZ1113),CL1091*-CM1104/$G1105*CM1113)","v":0},{"$f":"IF(CN1106=1,CM1091*-CN1104/$G1105*SUM(CN1113:DA1113),CM1091*-CN1104/$G1105*CN1113)","v":0},{"$f":"IF(CO1106=1,CN1091*-CO1104/$G1105*SUM(CO1113:DB1113),CN1091*-CO1104/$G1105*CO1113)","v":0},{"$f":"IF(CP1106=1,CO1091*-CP1104/$G1105*SUM(CP1113:DC1113),CO1091*-CP1104/$G1105*CP1113)","v":0},{"$f":"IF(CQ1106=1,CP1091*-CQ1104/$G1105*SUM(CQ1113:DD1113),CP1091*-CQ1104/$G1105*CQ1113)","v":0},{"$f":"IF(CR1106=1,CQ1091*-CR1104/$G1105*SUM(CR1113:DE1113),CQ1091*-CR1104/$G1105*CR1113)","v":0},{"$f":"IF(CS1106=1,CR1091*-CS1104/$G1105*SUM(CS1113:DF1113),CR1091*-CS1104/$G1105*CS1113)","v":0},{"$f":"IF(CT1106=1,CS1091*-CT1104/$G1105*SUM(CT1113:DG1113),CS1091*-CT1104/$G1105*CT1113)","v":0},{"$f":"IF(CU1106=1,CT1091*-CU1104/$G1105*SUM(CU1113:DH1113),CT1091*-CU1104/$G1105*CU1113)","v":0},{"$f":"IF(CV1106=1,CU1091*-CV1104/$G1105*SUM(CV1113:DI1113),CU1091*-CV1104/$G1105*CV1113)","v":0},{"$f":"IF(CW1106=1,CV1091*-CW1104/$G1105*SUM(CW1113:DJ1113),CV1091*-CW1104/$G1105*CW1113)","v":0},{"$f":"SUM(CL1088:CW1088)","v":0},{"$f":"IF(CY1106=1,CW1091*-CY1104/$G1105*SUM(CY1113:DJ1113),CW1091*-CY1104/$G1105*CY1113)","v":0},{"$f":"IF(CZ1106=1,CY1091*-CZ1104/$G1105*SUM(CZ1113:DM1113),CY1091*-CZ1104/$G1105*CZ1113)","v":0},{"$f":"IF(DA1106=1,CZ1091*-DA1104/$G1105*SUM(DA1113:DN1113),CZ1091*-DA1104/$G1105*DA1113)","v":0},{"$f":"IF(DB1106=1,DA1091*-DB1104/$G1105*SUM(DB1113:DO1113),DA1091*-DB1104/$G1105*DB1113)","v":0},{"$f":"IF(DC1106=1,DB1091*-DC1104/$G1105*SUM(DC1113:DP1113),DB1091*-DC1104/$G1105*DC1113)","v":0},{"$f":"IF(DD1106=1,DC1091*-DD1104/$G1105*SUM(DD1113:DQ1113),DC1091*-DD1104/$G1105*DD1113)","v":0},{"$f":"IF(DE1106=1,DD1091*-DE1104/$G1105*SUM(DE1113:DR1113),DD1091*-DE1104/$G1105*DE1113)","v":0},{"$f":"IF(DF1106=1,DE1091*-DF1104/$G1105*SUM(DF1113:DS1113),DE1091*-DF1104/$G1105*DF1113)","v":0},{"$f":"IF(DG1106=1,DF1091*-DG1104/$G1105*SUM(DG1113:DT1113),DF1091*-DG1104/$G1105*DG1113)","v":0},{"$f":"IF(DH1106=1,DG1091*-DH1104/$G1105*SUM(DH1113:DU1113),DG1091*-DH1104/$G1105*DH1113)","v":0},{"$f":"IF(DI1106=1,DH1091*-DI1104/$G1105*SUM(DI1113:DU1113),DH1091*-DI1104/$G1105*DI1113)","v":0},{"$f":"IF(DJ1106=1,DI1091*-DJ1104/$G1105*SUM(DJ1113:DU1113),DI1091*-DJ1104/$G1105*DJ1113)","v":0},{"$f":"SUM(CY1088:DJ1088)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1088}]
[1,{"$f":"\"G\"&C1087","v":"G38"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1089*Y1112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL1089*AL1112","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1093:AW1093)","v":0},{"$f":"+AY1089*AY1112","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1093:BJ1093)","v":0},{"$f":"+BL1089*BL1112","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1093:BW1093)","v":0},{"$f":"+BY1089*BY1112","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1093:CJ1093)","v":0},{"$f":"+CL1089*CL1112","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1093:CW1093)","v":0},{"$f":"+CY1089*CY1112","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1093:DJ1093)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1093}]
[1,{"$f":"\"M\"&C1087","v":"M38"},{"$f":"\"A\"&F1087","v":"ARealkreditlån"},null,{"$f":"+A1099","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1105=1,$F1093,IF(Y1106=1,-X1100,IF(Y$38=1,-X1100,IF(Y$6=12,IF(Y1107=1,-$F1093/($I1087/$G1105)*SUM(N1107:Y1107)/12,0),0))))","v":0},{"$f":"IF(Z1105=1,$F1093,IF(Z1106=1,-Y1100,IF(Z$38=1,-Y1100,IF(Z$6=12,IF(Z1107=1,-$F1093/($I1087/$G1105)*SUM(O1107:Z1107)/12,0),0))))","v":0},{"$f":"IF(AA1105=1,$F1093,IF(AA1106=1,-Z1100,IF(AA$38=1,-Z1100,IF(AA$6=12,IF(AA1107=1,-$F1093/($I1087/$G1105)*SUM(P1107:AA1107)/12,0),0))))","v":0},{"$f":"IF(AB1105=1,$F1093,IF(AB1106=1,-AA1100,IF(AB$38=1,-AA1100,IF(AB$6=12,IF(AB1107=1,-$F1093/($I1087/$G1105)*SUM(Q1107:AB1107)/12,0),0))))","v":0},{"$f":"IF(AC1105=1,$F1093,IF(AC1106=1,-AB1100,IF(AC$38=1,-AB1100,IF(AC$6=12,IF(AC1107=1,-$F1093/($I1087/$G1105)*SUM(R1107:AC1107)/12,0),0))))","v":0},{"$f":"IF(AD1105=1,$F1093,IF(AD1106=1,-AC1100,IF(AD$38=1,-AC1100,IF(AD$6=12,IF(AD1107=1,-$F1093/($I1087/$G1105)*SUM(S1107:AD1107)/12,0),0))))","v":0},{"$f":"IF(AE1105=1,$F1093,IF(AE1106=1,-AD1100,IF(AE$38=1,-AD1100,IF(AE$6=12,IF(AE1107=1,-$F1093/($I1087/$G1105)*SUM(T1107:AE1107)/12,0),0))))","v":0},{"$f":"IF(AF1105=1,$F1093,IF(AF1106=1,-AE1100,IF(AF$38=1,-AE1100,IF(AF$6=12,IF(AF1107=1,-$F1093/($I1087/$G1105)*SUM(U1107:AF1107)/12,0),0))))","v":0},{"$f":"IF(AG1105=1,$F1093,IF(AG1106=1,-AF1100,IF(AG$38=1,-AF1100,IF(AG$6=12,IF(AG1107=1,-$F1093/($I1087/$G1105)*SUM(V1107:AG1107)/12,0),0))))","v":0},{"$f":"IF(AH1105=1,$F1093,IF(AH1106=1,-AG1100,IF(AH$38=1,-AG1100,IF(AH$6=12,IF(AH1107=1,-$F1093/($I1087/$G1105)*SUM(W1107:AH1107)/12,0),0))))","v":0},{"$f":"IF(AI1105=1,$F1093,IF(AI1106=1,-AH1100,IF(AI$38=1,-AH1100,IF(AI$6=12,IF(AI1107=1,-$F1093/($I1087/$G1105)*SUM(X1107:AI1107)/12,0),0))))","v":0},{"$f":"IF(AJ1105=1,$F1093,IF(AJ1106=1,-AI1100,IF(AJ$38=1,-AI1100,IF(AJ$6=12,IF(AJ1107=1,-$F1093/($I1087/$G1105)*SUM(Y1107:AJ1107)/12,0),0))))","v":0},{"$f":"SUM(Y1099:AJ1099)","v":0},{"$f":"IF(AL1105=1,$F1093,IF(AL1106=1,-AK1100,IF(AL$38=1,-AK1100,IF(AL$6=12,IF(AL1107=1,-$F1093/($I1087/$G1105)*SUM(AA1107:AL1107)/12,0),0))))","v":0},{"$f":"IF(AM1105=1,$F1093,IF(AM1106=1,-AL1100,IF(AM$38=1,-AL1100,IF(AM$6=12,IF(AM1107=1,-$F1093/($I1087/$G1105)*SUM(AB1107:AM1107)/12,0),0))))","v":0},{"$f":"IF(AN1105=1,$F1093,IF(AN1106=1,-AM1100,IF(AN$38=1,-AM1100,IF(AN$6=12,IF(AN1107=1,-$F1093/($I1087/$G1105)*SUM(AC1107:AN1107)/12,0),0))))","v":0},{"$f":"IF(AO1105=1,$F1093,IF(AO1106=1,-AN1100,IF(AO$38=1,-AN1100,IF(AO$6=12,IF(AO1107=1,-$F1093/($I1087/$G1105)*SUM(AD1107:AO1107)/12,0),0))))","v":0},{"$f":"IF(AP1105=1,$F1093,IF(AP1106=1,-AO1100,IF(AP$38=1,-AO1100,IF(AP$6=12,IF(AP1107=1,-$F1093/($I1087/$G1105)*SUM(AE1107:AP1107)/12,0),0))))","v":0},{"$f":"IF(AQ1105=1,$F1093,IF(AQ1106=1,-AP1100,IF(AQ$38=1,-AP1100,IF(AQ$6=12,IF(AQ1107=1,-$F1093/($I1087/$G1105)*SUM(AF1107:AQ1107)/12,0),0))))","v":0},{"$f":"IF(AR1105=1,$F1093,IF(AR1106=1,-AQ1100,IF(AR$38=1,-AQ1100,IF(AR$6=12,IF(AR1107=1,-$F1093/($I1087/$G1105)*SUM(AG1107:AR1107)/12,0),0))))","v":0},{"$f":"IF(AS1105=1,$F1093,IF(AS1106=1,-AR1100,IF(AS$38=1,-AR1100,IF(AS$6=12,IF(AS1107=1,-$F1093/($I1087/$G1105)*SUM(AH1107:AS1107)/12,0),0))))","v":0},{"$f":"IF(AT1105=1,$F1093,IF(AT1106=1,-AS1100,IF(AT$38=1,-AS1100,IF(AT$6=12,IF(AT1107=1,-$F1093/($I1087/$G1105)*SUM(AI1107:AT1107)/12,0),0))))","v":0},{"$f":"IF(AU1105=1,$F1093,IF(AU1106=1,-AT1100,IF(AU$38=1,-AT1100,IF(AU$6=12,IF(AU1107=1,-$F1093/($I1087/$G1105)*SUM(AJ1107:AU1107)/12,0),0))))","v":0},{"$f":"IF(AV1105=1,$F1093,IF(AV1106=1,-AU1100,IF(AV$38=1,-AU1100,IF(AV$6=12,IF(AV1107=1,-$F1093/($I1087/$G1105)*SUM(AK1107:AV1107)/12,0),0))))","v":0},{"$f":"IF(AW1105=1,$F1093,IF(AW1106=1,-AV1100,IF(AW$38=1,-AV1100,IF(AW$6=12,IF(AW1107=1,-$F1093/($I1087/$G1105)*SUM(AL1107:AW1107)/12,0),0))))","v":0},{"$f":"SUM(AL1099:AW1099)","v":0},{"$f":"IF(AY1105=1,$F1093,IF(AY1106=1,-AX1100,IF(AY$38=1,-AX1100,IF(AY$6=12,IF(AY1107=1,-$F1093/($I1087/$G1105)*SUM(AN1107:AY1107)/12,0),0))))","v":0},{"$f":"IF(AZ1105=1,$F1093,IF(AZ1106=1,-AY1100,IF(AZ$38=1,-AY1100,IF(AZ$6=12,IF(AZ1107=1,-$F1093/($I1087/$G1105)*SUM(AO1107:AZ1107)/12,0),0))))","v":0},{"$f":"IF(BA1105=1,$F1093,IF(BA1106=1,-AZ1100,IF(BA$38=1,-AZ1100,IF(BA$6=12,IF(BA1107=1,-$F1093/($I1087/$G1105)*SUM(AP1107:BA1107)/12,0),0))))","v":0},{"$f":"IF(BB1105=1,$F1093,IF(BB1106=1,-BA1100,IF(BB$38=1,-BA1100,IF(BB$6=12,IF(BB1107=1,-$F1093/($I1087/$G1105)*SUM(AQ1107:BB1107)/12,0),0))))","v":0},{"$f":"IF(BC1105=1,$F1093,IF(BC1106=1,-BB1100,IF(BC$38=1,-BB1100,IF(BC$6=12,IF(BC1107=1,-$F1093/($I1087/$G1105)*SUM(AR1107:BC1107)/12,0),0))))","v":0},{"$f":"IF(BD1105=1,$F1093,IF(BD1106=1,-BC1100,IF(BD$38=1,-BC1100,IF(BD$6=12,IF(BD1107=1,-$F1093/($I1087/$G1105)*SUM(AS1107:BD1107)/12,0),0))))","v":0},{"$f":"IF(BE1105=1,$F1093,IF(BE1106=1,-BD1100,IF(BE$38=1,-BD1100,IF(BE$6=12,IF(BE1107=1,-$F1093/($I1087/$G1105)*SUM(AT1107:BE1107)/12,0),0))))","v":0},{"$f":"IF(BF1105=1,$F1093,IF(BF1106=1,-BE1100,IF(BF$38=1,-BE1100,IF(BF$6=12,IF(BF1107=1,-$F1093/($I1087/$G1105)*SUM(AU1107:BF1107)/12,0),0))))","v":0},{"$f":"IF(BG1105=1,$F1093,IF(BG1106=1,-BF1100,IF(BG$38=1,-BF1100,IF(BG$6=12,IF(BG1107=1,-$F1093/($I1087/$G1105)*SUM(AV1107:BG1107)/12,0),0))))","v":0},{"$f":"IF(BH1105=1,$F1093,IF(BH1106=1,-BG1100,IF(BH$38=1,-BG1100,IF(BH$6=12,IF(BH1107=1,-$F1093/($I1087/$G1105)*SUM(AW1107:BH1107)/12,0),0))))","v":0},{"$f":"IF(BI1105=1,$F1093,IF(BI1106=1,-BH1100,IF(BI$38=1,-BH1100,IF(BI$6=12,IF(BI1107=1,-$F1093/($I1087/$G1105)*SUM(AX1107:BI1107)/12,0),0))))","v":0},{"$f":"IF(BJ1105=1,$F1093,IF(BJ1106=1,-BI1100,IF(BJ$38=1,-BI1100,IF(BJ$6=12,IF(BJ1107=1,-$F1093/($I1087/$G1105)*SUM(AY1107:BJ1107)/12,0),0))))","v":0},{"$f":"SUM(AY1099:BJ1099)","v":0},{"$f":"IF(BL1105=1,$F1093,IF(BL1106=1,-BK1100,IF(BL$38=1,-BK1100,IF(BL$6=12,IF(BL1107=1,-$F1093/($I1087/$G1105)*SUM(BA1107:BL1107)/12,0),0))))","v":0},{"$f":"IF(BM1105=1,$F1093,IF(BM1106=1,-BL1100,IF(BM$38=1,-BL1100,IF(BM$6=12,IF(BM1107=1,-$F1093/($I1087/$G1105)*SUM(BB1107:BM1107)/12,0),0))))","v":0},{"$f":"IF(BN1105=1,$F1093,IF(BN1106=1,-BM1100,IF(BN$38=1,-BM1100,IF(BN$6=12,IF(BN1107=1,-$F1093/($I1087/$G1105)*SUM(BC1107:BN1107)/12,0),0))))","v":0},{"$f":"IF(BO1105=1,$F1093,IF(BO1106=1,-BN1100,IF(BO$38=1,-BN1100,IF(BO$6=12,IF(BO1107=1,-$F1093/($I1087/$G1105)*SUM(BD1107:BO1107)/12,0),0))))","v":0},{"$f":"IF(BP1105=1,$F1093,IF(BP1106=1,-BO1100,IF(BP$38=1,-BO1100,IF(BP$6=12,IF(BP1107=1,-$F1093/($I1087/$G1105)*SUM(BE1107:BP1107)/12,0),0))))","v":0},{"$f":"IF(BQ1105=1,$F1093,IF(BQ1106=1,-BP1100,IF(BQ$38=1,-BP1100,IF(BQ$6=12,IF(BQ1107=1,-$F1093/($I1087/$G1105)*SUM(BF1107:BQ1107)/12,0),0))))","v":0},{"$f":"IF(BR1105=1,$F1093,IF(BR1106=1,-BQ1100,IF(BR$38=1,-BQ1100,IF(BR$6=12,IF(BR1107=1,-$F1093/($I1087/$G1105)*SUM(BG1107:BR1107)/12,0),0))))","v":0},{"$f":"IF(BS1105=1,$F1093,IF(BS1106=1,-BR1100,IF(BS$38=1,-BR1100,IF(BS$6=12,IF(BS1107=1,-$F1093/($I1087/$G1105)*SUM(BH1107:BS1107)/12,0),0))))","v":0},{"$f":"IF(BT1105=1,$F1093,IF(BT1106=1,-BS1100,IF(BT$38=1,-BS1100,IF(BT$6=12,IF(BT1107=1,-$F1093/($I1087/$G1105)*SUM(BI1107:BT1107)/12,0),0))))","v":0},{"$f":"IF(BU1105=1,$F1093,IF(BU1106=1,-BT1100,IF(BU$38=1,-BT1100,IF(BU$6=12,IF(BU1107=1,-$F1093/($I1087/$G1105)*SUM(BJ1107:BU1107)/12,0),0))))","v":0},{"$f":"IF(BV1105=1,$F1093,IF(BV1106=1,-BU1100,IF(BV$38=1,-BU1100,IF(BV$6=12,IF(BV1107=1,-$F1093/($I1087/$G1105)*SUM(BK1107:BV1107)/12,0),0))))","v":0},{"$f":"IF(BW1105=1,$F1093,IF(BW1106=1,-BV1100,IF(BW$38=1,-BV1100,IF(BW$6=12,IF(BW1107=1,-$F1093/($I1087/$G1105)*SUM(BL1107:BW1107)/12,0),0))))","v":0},{"$f":"SUM(BL1099:BW1099)","v":0},{"$f":"IF(BY1105=1,$F1093,IF(BY1106=1,-BX1100,IF(BY$38=1,-BX1100,IF(BY$6=12,IF(BY1107=1,-$F1093/($I1087/$G1105)*SUM(BN1107:BY1107)/12,0),0))))","v":0},{"$f":"IF(BZ1105=1,$F1093,IF(BZ1106=1,-BY1100,IF(BZ$38=1,-BY1100,IF(BZ$6=12,IF(BZ1107=1,-$F1093/($I1087/$G1105)*SUM(BO1107:BZ1107)/12,0),0))))","v":0},{"$f":"IF(CA1105=1,$F1093,IF(CA1106=1,-BZ1100,IF(CA$38=1,-BZ1100,IF(CA$6=12,IF(CA1107=1,-$F1093/($I1087/$G1105)*SUM(BP1107:CA1107)/12,0),0))))","v":0},{"$f":"IF(CB1105=1,$F1093,IF(CB1106=1,-CA1100,IF(CB$38=1,-CA1100,IF(CB$6=12,IF(CB1107=1,-$F1093/($I1087/$G1105)*SUM(BQ1107:CB1107)/12,0),0))))","v":0},{"$f":"IF(CC1105=1,$F1093,IF(CC1106=1,-CB1100,IF(CC$38=1,-CB1100,IF(CC$6=12,IF(CC1107=1,-$F1093/($I1087/$G1105)*SUM(BR1107:CC1107)/12,0),0))))","v":0},{"$f":"IF(CD1105=1,$F1093,IF(CD1106=1,-CC1100,IF(CD$38=1,-CC1100,IF(CD$6=12,IF(CD1107=1,-$F1093/($I1087/$G1105)*SUM(BS1107:CD1107)/12,0),0))))","v":0},{"$f":"IF(CE1105=1,$F1093,IF(CE1106=1,-CD1100,IF(CE$38=1,-CD1100,IF(CE$6=12,IF(CE1107=1,-$F1093/($I1087/$G1105)*SUM(BT1107:CE1107)/12,0),0))))","v":0},{"$f":"IF(CF1105=1,$F1093,IF(CF1106=1,-CE1100,IF(CF$38=1,-CE1100,IF(CF$6=12,IF(CF1107=1,-$F1093/($I1087/$G1105)*SUM(BU1107:CF1107)/12,0),0))))","v":0},{"$f":"IF(CG1105=1,$F1093,IF(CG1106=1,-CF1100,IF(CG$38=1,-CF1100,IF(CG$6=12,IF(CG1107=1,-$F1093/($I1087/$G1105)*SUM(BV1107:CG1107)/12,0),0))))","v":0},{"$f":"IF(CH1105=1,$F1093,IF(CH1106=1,-CG1100,IF(CH$38=1,-CG1100,IF(CH$6=12,IF(CH1107=1,-$F1093/($I1087/$G1105)*SUM(BW1107:CH1107)/12,0),0))))","v":0},{"$f":"IF(CI1105=1,$F1093,IF(CI1106=1,-CH1100,IF(CI$38=1,-CH1100,IF(CI$6=12,IF(CI1107=1,-$F1093/($I1087/$G1105)*SUM(BX1107:CI1107)/12,0),0))))","v":0},{"$f":"IF(CJ1105=1,$F1093,IF(CJ1106=1,-CI1100,IF(CJ$38=1,-CI1100,IF(CJ$6=12,IF(CJ1107=1,-$F1093/($I1087/$G1105)*SUM(BY1107:CJ1107)/12,0),0))))","v":0},{"$f":"SUM(BY1099:CJ1099)","v":0},{"$f":"IF(CL1105=1,$F1093,IF(CL1106=1,-CK1100,IF(CL$38=1,-CK1100,IF(CL$6=12,IF(CL1107=1,-$F1093/($I1087/$G1105)*SUM(CA1107:CL1107)/12,0),0))))","v":0},{"$f":"IF(CM1105=1,$F1093,IF(CM1106=1,-CL1100,IF(CM$38=1,-CL1100,IF(CM$6=12,IF(CM1107=1,-$F1093/($I1087/$G1105)*SUM(CB1107:CM1107)/12,0),0))))","v":0},{"$f":"IF(CN1105=1,$F1093,IF(CN1106=1,-CM1100,IF(CN$38=1,-CM1100,IF(CN$6=12,IF(CN1107=1,-$F1093/($I1087/$G1105)*SUM(CC1107:CN1107)/12,0),0))))","v":0},{"$f":"IF(CO1105=1,$F1093,IF(CO1106=1,-CN1100,IF(CO$38=1,-CN1100,IF(CO$6=12,IF(CO1107=1,-$F1093/($I1087/$G1105)*SUM(CD1107:CO1107)/12,0),0))))","v":0},{"$f":"IF(CP1105=1,$F1093,IF(CP1106=1,-CO1100,IF(CP$38=1,-CO1100,IF(CP$6=12,IF(CP1107=1,-$F1093/($I1087/$G1105)*SUM(CE1107:CP1107)/12,0),0))))","v":0},{"$f":"IF(CQ1105=1,$F1093,IF(CQ1106=1,-CP1100,IF(CQ$38=1,-CP1100,IF(CQ$6=12,IF(CQ1107=1,-$F1093/($I1087/$G1105)*SUM(CF1107:CQ1107)/12,0),0))))","v":0},{"$f":"IF(CR1105=1,$F1093,IF(CR1106=1,-CQ1100,IF(CR$38=1,-CQ1100,IF(CR$6=12,IF(CR1107=1,-$F1093/($I1087/$G1105)*SUM(CG1107:CR1107)/12,0),0))))","v":0},{"$f":"IF(CS1105=1,$F1093,IF(CS1106=1,-CR1100,IF(CS$38=1,-CR1100,IF(CS$6=12,IF(CS1107=1,-$F1093/($I1087/$G1105)*SUM(CH1107:CS1107)/12,0),0))))","v":0},{"$f":"IF(CT1105=1,$F1093,IF(CT1106=1,-CS1100,IF(CT$38=1,-CS1100,IF(CT$6=12,IF(CT1107=1,-$F1093/($I1087/$G1105)*SUM(CI1107:CT1107)/12,0),0))))","v":0},{"$f":"IF(CU1105=1,$F1093,IF(CU1106=1,-CT1100,IF(CU$38=1,-CT1100,IF(CU$6=12,IF(CU1107=1,-$F1093/($I1087/$G1105)*SUM(CJ1107:CU1107)/12,0),0))))","v":0},{"$f":"IF(CV1105=1,$F1093,IF(CV1106=1,-CU1100,IF(CV$38=1,-CU1100,IF(CV$6=12,IF(CV1107=1,-$F1093/($I1087/$G1105)*SUM(CK1107:CV1107)/12,0),0))))","v":0},{"$f":"IF(CW1105=1,$F1093,IF(CW1106=1,-CV1100,IF(CW$38=1,-CV1100,IF(CW$6=12,IF(CW1107=1,-$F1093/($I1087/$G1105)*SUM(CL1107:CW1107)/12,0),0))))","v":0},{"$f":"SUM(CL1099:CW1099)","v":0},{"$f":"IF(CY1105=1,$F1093,IF(CY1106=1,-CX1100,IF(CY$38=1,-CX1100,IF(CY$6=12,IF(CY1107=1,-$F1093/($I1087/$G1105)*SUM(CN1107:CY1107)/12,0),0))))","v":0},{"$f":"IF(CZ1105=1,$F1093,IF(CZ1106=1,-CY1100,IF(CZ$38=1,-CY1100,IF(CZ$6=12,IF(CZ1107=1,-$F1093/($I1087/$G1105)*SUM(CO1107:CZ1107)/12,0),0))))","v":0},{"$f":"IF(DA1105=1,$F1093,IF(DA1106=1,-CZ1100,IF(DA$38=1,-CZ1100,IF(DA$6=12,IF(DA1107=1,-$F1093/($I1087/$G1105)*SUM(CP1107:DA1107)/12,0),0))))","v":0},{"$f":"IF(DB1105=1,$F1093,IF(DB1106=1,-DA1100,IF(DB$38=1,-DA1100,IF(DB$6=12,IF(DB1107=1,-$F1093/($I1087/$G1105)*SUM(CQ1107:DB1107)/12,0),0))))","v":0},{"$f":"IF(DC1105=1,$F1093,IF(DC1106=1,-DB1100,IF(DC$38=1,-DB1100,IF(DC$6=12,IF(DC1107=1,-$F1093/($I1087/$G1105)*SUM(CR1107:DC1107)/12,0),0))))","v":0},{"$f":"IF(DD1105=1,$F1093,IF(DD1106=1,-DC1100,IF(DD$38=1,-DC1100,IF(DD$6=12,IF(DD1107=1,-$F1093/($I1087/$G1105)*SUM(CS1107:DD1107)/12,0),0))))","v":0},{"$f":"IF(DE1105=1,$F1093,IF(DE1106=1,-DD1100,IF(DE$38=1,-DD1100,IF(DE$6=12,IF(DE1107=1,-$F1093/($I1087/$G1105)*SUM(CT1107:DE1107)/12,0),0))))","v":0},{"$f":"IF(DF1105=1,$F1093,IF(DF1106=1,-DE1100,IF(DF$38=1,-DE1100,IF(DF$6=12,IF(DF1107=1,-$F1093/($I1087/$G1105)*SUM(CU1107:DF1107)/12,0),0))))","v":0},{"$f":"IF(DG1105=1,$F1093,IF(DG1106=1,-DF1100,IF(DG$38=1,-DF1100,IF(DG$6=12,IF(DG1107=1,-$F1093/($I1087/$G1105)*SUM(CV1107:DG1107)/12,0),0))))","v":0},{"$f":"IF(DH1105=1,$F1093,IF(DH1106=1,-DG1100,IF(DH$38=1,-DG1100,IF(DH$6=12,IF(DH1107=1,-$F1093/($I1087/$G1105)*SUM(CW1107:DH1107)/12,0),0))))","v":0},{"$f":"IF(DI1105=1,$F1093,IF(DI1106=1,-DH1100,IF(DI$38=1,-DH1100,IF(DI$6=12,IF(DI1107=1,-$F1093/($I1087/$G1105)*SUM(CX1107:DI1107)/12,0),0))))","v":0},{"$f":"IF(DJ1105=1,$F1093,IF(DJ1106=1,-DI1100,IF(DJ$38=1,-DI1100,IF(DJ$6=12,IF(DJ1107=1,-$F1093/($I1087/$G1105)*SUM(CY1107:DJ1107)/12,0),0))))","v":0},{"$f":"SUM(CY1099:DJ1099)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1099}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1103}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1108<=$J1089,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL1108<=$J1089,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY1108<=$J1089,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL1108<=$J1089,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY1108<=$J1089,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL1108<=$J1089,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY1108<=$J1089,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1110}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1107,Y$5+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,Y$5+24,4)))/(12/$G1105)*Y1109","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1107,AL$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,AL$3+24,4)))/(12/$G1105)*AL1109","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT1107,AN$5+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,AN$5+24,4)))/(12/$G1105)*AN1109","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1107,AY$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,AY$3+24,4)))/(12/$G1105)*AY1109","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1107,AZ$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,AZ$3+24,4)))/(12/$G1105)*AZ1109","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1107,BA$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,BA$3+24,4)))/(12/$G1105)*BA1109","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1107,BL$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,BL$3+24,4)))/(12/$G1105)*BL1109","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1107,BM$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,BM$3+24,4)))/(12/$G1105)*BM1109","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1107,BN$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,BN$3+24,4)))/(12/$G1105)*BN1109","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1107,BY$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,BY$3+24,4)))/(12/$G1105)*BY1109","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1107,BZ$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,BZ$3+24,4)))/(12/$G1105)*BZ1109","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1107,CA$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,CA$3+24,4)))/(12/$G1105)*CA1109","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1107,CL$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,CL$3+24,4)))/(12/$G1105)*CL1109","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1107,CM$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,CM$3+24,4)))/(12/$G1105)*CM1109","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1107,CN$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,CN$3+24,4)))/(12/$G1105)*CN1109","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1107,CY$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,CY$3+24,4)))/(12/$G1105)*CY1109","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1107,CZ$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,CZ$3+24,4)))/(12/$G1105)*CZ1109","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1107,DA$3+25-(12/$G1105),4)&\":\"&ADDRESS($DT1107,DA$3+24,4)))/(12/$G1105)*DA1109","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1113}]
[{"$f":"A1117","v":1},{"$f":"\"C\"&C1116","v":"C39"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1135=1,X1120*-$F1119/$G1134*SUM(Y1142:AJ1142),X1120*-$F1119/$G1134*Y1142)","v":0},{"$f":"IF(Z1135=1,Y1120*-$F1119/$G1134*SUM(Z1142:AL1142),Y1120*-$F1119/$G1134*Z1142)","v":0},{"$f":"IF(AA1135=1,Z1120*-$F1119/$G1134*SUM(AA1142:AM1142),Z1120*-$F1119/$G1134*AA1142)","v":0},{"$f":"IF(AB1135=1,AA1120*-$F1119/$G1134*SUM(AB1142:AN1142),AA1120*-$F1119/$G1134*AB1142)","v":0},{"$f":"IF(AC1135=1,AB1120*-$F1119/$G1134*SUM(AC1142:AO1142),AB1120*-$F1119/$G1134*AC1142)","v":0},{"$f":"IF(AD1135=1,AC1120*-$F1119/$G1134*SUM(AD1142:AP1142),AC1120*-$F1119/$G1134*AD1142)","v":0},{"$f":"IF(AE1135=1,AD1120*-$F1119/$G1134*SUM(AE1142:AQ1142),AD1120*-$F1119/$G1134*AE1142)","v":0},{"$f":"IF(AF1135=1,AE1120*-$F1119/$G1134*SUM(AF1142:AR1142),AE1120*-$F1119/$G1134*AF1142)","v":0},{"$f":"IF(AG1135=1,AF1120*-$F1119/$G1134*SUM(AG1142:AS1142),AF1120*-$F1119/$G1134*AG1142)","v":0},{"$f":"IF(AH1135=1,AG1120*-$F1119/$G1134*SUM(AH1142:AT1142),AG1120*-$F1119/$G1134*AH1142)","v":0},{"$f":"IF(AI1135=1,AH1120*-$F1119/$G1134*SUM(AI1142:AU1142),AH1120*-$F1119/$G1134*AI1142)","v":0},{"$f":"IF(AJ1135=1,AI1120*-$F1119/$G1134*SUM(AJ1142:AV1142),AI1120*-$F1119/$G1134*AJ1142)","v":0},{"$f":"SUM(Y1118:AJ1118)","v":0},{"$f":"IF(AL1135=1,AJ1120*-$F1119/$G1134*SUM(AL1142:AW1142),AJ1120*-$F1119/$G1134*AL1142)","v":0},{"$f":"IF(AM1135=1,AL1120*-$F1119/$G1134*SUM(AM1142:AZ1142),AL1120*-$F1119/$G1134*AM1142)","v":0},{"$f":"IF(AN1135=1,AM1120*-$F1119/$G1134*SUM(AN1142:BA1142),AM1120*-$F1119/$G1134*AN1142)","v":0},{"$f":"IF(AO1135=1,AN1120*-$F1119/$G1134*SUM(AO1142:BB1142),AN1120*-$F1119/$G1134*AO1142)","v":0},{"$f":"IF(AP1135=1,AO1120*-$F1119/$G1134*SUM(AP1142:BC1142),AO1120*-$F1119/$G1134*AP1142)","v":0},{"$f":"IF(AQ1135=1,AP1120*-$F1119/$G1134*SUM(AQ1142:BD1142),AP1120*-$F1119/$G1134*AQ1142)","v":0},{"$f":"IF(AR1135=1,AQ1120*-$F1119/$G1134*SUM(AR1142:BE1142),AQ1120*-$F1119/$G1134*AR1142)","v":0},{"$f":"IF(AS1135=1,AR1120*-$F1119/$G1134*SUM(AS1142:BF1142),AR1120*-$F1119/$G1134*AS1142)","v":0},{"$f":"IF(AT1135=1,AS1120*-$F1119/$G1134*SUM(AT1142:BG1142),AS1120*-$F1119/$G1134*AT1142)","v":0},{"$f":"IF(AU1135=1,AT1120*-$F1119/$G1134*SUM(AU1142:BH1142),AT1120*-$F1119/$G1134*AU1142)","v":0},{"$f":"IF(AV1135=1,AU1120*-$F1119/$G1134*SUM(AV1142:BI1142),AU1120*-$F1119/$G1134*AV1142)","v":0},{"$f":"IF(AW1135=1,AV1120*-$F1119/$G1134*SUM(AW1142:BJ1142),AV1120*-$F1119/$G1134*AW1142)","v":0},{"$f":"SUM(AL1118:AW1118)","v":0},{"$f":"IF(AY1135=1,AW1120*-$F1119/$G1134*SUM(AY1142:BJ1142),AW1120*-$F1119/$G1134*AY1142)","v":0},{"$f":"IF(AZ1135=1,AY1120*-$F1119/$G1134*SUM(AZ1142:BM1142),AY1120*-$F1119/$G1134*AZ1142)","v":0},{"$f":"IF(BA1135=1,AZ1120*-$F1119/$G1134*SUM(BA1142:BN1142),AZ1120*-$F1119/$G1134*BA1142)","v":0},{"$f":"IF(BB1135=1,BA1120*-$F1119/$G1134*SUM(BB1142:BO1142),BA1120*-$F1119/$G1134*BB1142)","v":0},{"$f":"IF(BC1135=1,BB1120*-$F1119/$G1134*SUM(BC1142:BP1142),BB1120*-$F1119/$G1134*BC1142)","v":0},{"$f":"IF(BD1135=1,BC1120*-$F1119/$G1134*SUM(BD1142:BQ1142),BC1120*-$F1119/$G1134*BD1142)","v":0},{"$f":"IF(BE1135=1,BD1120*-$F1119/$G1134*SUM(BE1142:BR1142),BD1120*-$F1119/$G1134*BE1142)","v":0},{"$f":"IF(BF1135=1,BE1120*-$F1119/$G1134*SUM(BF1142:BS1142),BE1120*-$F1119/$G1134*BF1142)","v":0},{"$f":"IF(BG1135=1,BF1120*-$F1119/$G1134*SUM(BG1142:BT1142),BF1120*-$F1119/$G1134*BG1142)","v":0},{"$f":"IF(BH1135=1,BG1120*-$F1119/$G1134*SUM(BH1142:BU1142),BG1120*-$F1119/$G1134*BH1142)","v":0},{"$f":"IF(BI1135=1,BH1120*-$F1119/$G1134*SUM(BI1142:BV1142),BH1120*-$F1119/$G1134*BI1142)","v":0},{"$f":"IF(BJ1135=1,BI1120*-$F1119/$G1134*SUM(BJ1142:BW1142),BI1120*-$F1119/$G1134*BJ1142)","v":0},{"$f":"SUM(AY1118:BJ1118)","v":0},{"$f":"IF(BL1135=1,BJ1120*-$F1119/$G1134*SUM(BL1142:BW1142),BJ1120*-$F1119/$G1134*BL1142)","v":0},{"$f":"IF(BM1135=1,BL1120*-$F1119/$G1134*SUM(BM1142:BZ1142),BL1120*-$F1119/$G1134*BM1142)","v":0},{"$f":"IF(BN1135=1,BM1120*-$F1119/$G1134*SUM(BN1142:CA1142),BM1120*-$F1119/$G1134*BN1142)","v":0},{"$f":"IF(BO1135=1,BN1120*-$F1119/$G1134*SUM(BO1142:CB1142),BN1120*-$F1119/$G1134*BO1142)","v":0},{"$f":"IF(BP1135=1,BO1120*-$F1119/$G1134*SUM(BP1142:CC1142),BO1120*-$F1119/$G1134*BP1142)","v":0},{"$f":"IF(BQ1135=1,BP1120*-$F1119/$G1134*SUM(BQ1142:CD1142),BP1120*-$F1119/$G1134*BQ1142)","v":0},{"$f":"IF(BR1135=1,BQ1120*-$F1119/$G1134*SUM(BR1142:CE1142),BQ1120*-$F1119/$G1134*BR1142)","v":0},{"$f":"IF(BS1135=1,BR1120*-$F1119/$G1134*SUM(BS1142:CF1142),BR1120*-$F1119/$G1134*BS1142)","v":0},{"$f":"IF(BT1135=1,BS1120*-$F1119/$G1134*SUM(BT1142:CG1142),BS1120*-$F1119/$G1134*BT1142)","v":0},{"$f":"IF(BU1135=1,BT1120*-$F1119/$G1134*SUM(BU1142:CH1142),BT1120*-$F1119/$G1134*BU1142)","v":0},{"$f":"IF(BV1135=1,BU1120*-$F1119/$G1134*SUM(BV1142:CI1142),BU1120*-$F1119/$G1134*BV1142)","v":0},{"$f":"IF(BW1135=1,BV1120*-$F1119/$G1134*SUM(BW1142:CJ1142),BV1120*-$F1119/$G1134*BW1142)","v":0},{"$f":"SUM(BL1118:BW1118)","v":0},{"$f":"IF(BY1135=1,BW1120*-$F1119/$G1134*SUM(BY1142:CJ1142),BW1120*-$F1119/$G1134*BY1142)","v":0},{"$f":"IF(BZ1135=1,BY1120*-$F1119/$G1134*SUM(BZ1142:CM1142),BY1120*-$F1119/$G1134*BZ1142)","v":0},{"$f":"IF(CA1135=1,BZ1120*-$F1119/$G1134*SUM(CA1142:CN1142),BZ1120*-$F1119/$G1134*CA1142)","v":0},{"$f":"IF(CB1135=1,CA1120*-$F1119/$G1134*SUM(CB1142:CO1142),CA1120*-$F1119/$G1134*CB1142)","v":0},{"$f":"IF(CC1135=1,CB1120*-$F1119/$G1134*SUM(CC1142:CP1142),CB1120*-$F1119/$G1134*CC1142)","v":0},{"$f":"IF(CD1135=1,CC1120*-$F1119/$G1134*SUM(CD1142:CQ1142),CC1120*-$F1119/$G1134*CD1142)","v":0},{"$f":"IF(CE1135=1,CD1120*-$F1119/$G1134*SUM(CE1142:CR1142),CD1120*-$F1119/$G1134*CE1142)","v":0},{"$f":"IF(CF1135=1,CE1120*-$F1119/$G1134*SUM(CF1142:CS1142),CE1120*-$F1119/$G1134*CF1142)","v":0},{"$f":"IF(CG1135=1,CF1120*-$F1119/$G1134*SUM(CG1142:CT1142),CF1120*-$F1119/$G1134*CG1142)","v":0},{"$f":"IF(CH1135=1,CG1120*-$F1119/$G1134*SUM(CH1142:CU1142),CG1120*-$F1119/$G1134*CH1142)","v":0},{"$f":"IF(CI1135=1,CH1120*-$F1119/$G1134*SUM(CI1142:CV1142),CH1120*-$F1119/$G1134*CI1142)","v":0},{"$f":"IF(CJ1135=1,CI1120*-$F1119/$G1134*SUM(CJ1142:CW1142),CI1120*-$F1119/$G1134*CJ1142)","v":0},{"$f":"SUM(BY1118:CJ1118)","v":0},{"$f":"IF(CL1135=1,CJ1120*-$F1119/$G1134*SUM(CL1142:CW1142),CJ1120*-$F1119/$G1134*CL1142)","v":0},{"$f":"IF(CM1135=1,CL1120*-$F1119/$G1134*SUM(CM1142:CZ1142),CL1120*-$F1119/$G1134*CM1142)","v":0},{"$f":"IF(CN1135=1,CM1120*-$F1119/$G1134*SUM(CN1142:DA1142),CM1120*-$F1119/$G1134*CN1142)","v":0},{"$f":"IF(CO1135=1,CN1120*-$F1119/$G1134*SUM(CO1142:DB1142),CN1120*-$F1119/$G1134*CO1142)","v":0},{"$f":"IF(CP1135=1,CO1120*-$F1119/$G1134*SUM(CP1142:DC1142),CO1120*-$F1119/$G1134*CP1142)","v":0},{"$f":"IF(CQ1135=1,CP1120*-$F1119/$G1134*SUM(CQ1142:DD1142),CP1120*-$F1119/$G1134*CQ1142)","v":0},{"$f":"IF(CR1135=1,CQ1120*-$F1119/$G1134*SUM(CR1142:DE1142),CQ1120*-$F1119/$G1134*CR1142)","v":0},{"$f":"IF(CS1135=1,CR1120*-$F1119/$G1134*SUM(CS1142:DF1142),CR1120*-$F1119/$G1134*CS1142)","v":0},{"$f":"IF(CT1135=1,CS1120*-$F1119/$G1134*SUM(CT1142:DG1142),CS1120*-$F1119/$G1134*CT1142)","v":0},{"$f":"IF(CU1135=1,CT1120*-$F1119/$G1134*SUM(CU1142:DH1142),CT1120*-$F1119/$G1134*CU1142)","v":0},{"$f":"IF(CV1135=1,CU1120*-$F1119/$G1134*SUM(CV1142:DI1142),CU1120*-$F1119/$G1134*CV1142)","v":0},{"$f":"IF(CW1135=1,CV1120*-$F1119/$G1134*SUM(CW1142:DJ1142),CV1120*-$F1119/$G1134*CW1142)","v":0},{"$f":"SUM(CL1118:CW1118)","v":0},{"$f":"IF(CY1135=1,CW1120*-$F1119/$G1134*SUM(CY1142:DJ1142),CW1120*-$F1119/$G1134*CY1142)","v":0},{"$f":"IF(CZ1135=1,CY1120*-$F1119/$G1134*SUM(CZ1142:DM1142),CY1120*-$F1119/$G1134*CZ1142)","v":0},{"$f":"IF(DA1135=1,CZ1120*-$F1119/$G1134*SUM(DA1142:DN1142),CZ1120*-$F1119/$G1134*DA1142)","v":0},{"$f":"IF(DB1135=1,DA1120*-$F1119/$G1134*SUM(DB1142:DO1142),DA1120*-$F1119/$G1134*DB1142)","v":0},{"$f":"IF(DC1135=1,DB1120*-$F1119/$G1134*SUM(DC1142:DP1142),DB1120*-$F1119/$G1134*DC1142)","v":0},{"$f":"IF(DD1135=1,DC1120*-$F1119/$G1134*SUM(DD1142:DQ1142),DC1120*-$F1119/$G1134*DD1142)","v":0},{"$f":"IF(DE1135=1,DD1120*-$F1119/$G1134*SUM(DE1142:DR1142),DD1120*-$F1119/$G1134*DE1142)","v":0},{"$f":"IF(DF1135=1,DE1120*-$F1119/$G1134*SUM(DF1142:DS1142),DE1120*-$F1119/$G1134*DF1142)","v":0},{"$f":"IF(DG1135=1,DF1120*-$F1119/$G1134*SUM(DG1142:DT1142),DF1120*-$F1119/$G1134*DG1142)","v":0},{"$f":"IF(DH1135=1,DG1120*-$F1119/$G1134*SUM(DH1142:DU1142),DG1120*-$F1119/$G1134*DH1142)","v":0},{"$f":"IF(DI1135=1,DH1120*-$F1119/$G1134*SUM(DI1142:DU1142),DH1120*-$F1119/$G1134*DI1142)","v":0},{"$f":"IF(DJ1135=1,DI1120*-$F1119/$G1134*SUM(DJ1142:DU1142),DI1120*-$F1119/$G1134*DJ1142)","v":0},{"$f":"SUM(CY1118:DJ1118)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1118}]
[1,{"$f":"\"H\"&C1116","v":"H39"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1135=1,$G1121-Y1128,IF(Y1134=1,0,-Y1128))","v":0},{"$f":"IF(Z1135=1,$G1121-Z1128,IF(Z1134=1,0,-Z1128))","v":0},{"$f":"IF(AA1135=1,$G1121-AA1128,IF(AA1134=1,0,-AA1128))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL1135=1,$G1121-AL1128,IF(AL1134=1,0,-AL1128))","v":0},{"$f":"IF(AM1135=1,$G1121-AM1128,IF(AM1134=1,0,-AM1128))","v":0},{"$f":"IF(AN1135=1,$G1121-AN1128,IF(AN1134=1,0,-AN1128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1123:AW1123)","v":0},{"$f":"IF(AY1135=1,$G1121-AY1128,IF(AY1134=1,0,-AY1128))","v":0},{"$f":"IF(AZ1135=1,$G1121-AZ1128,IF(AZ1134=1,0,-AZ1128))","v":0},{"$f":"IF(BA1135=1,$G1121-BA1128,IF(BA1134=1,0,-BA1128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1123:BJ1123)","v":0},{"$f":"IF(BL1135=1,$G1121-BL1128,IF(BL1134=1,0,-BL1128))","v":0},{"$f":"IF(BM1135=1,$G1121-BM1128,IF(BM1134=1,0,-BM1128))","v":0},{"$f":"IF(BN1135=1,$G1121-BN1128,IF(BN1134=1,0,-BN1128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1123:BW1123)","v":0},{"$f":"IF(BY1135=1,$G1121-BY1128,IF(BY1134=1,0,-BY1128))","v":0},{"$f":"IF(BZ1135=1,$G1121-BZ1128,IF(BZ1134=1,0,-BZ1128))","v":0},{"$f":"IF(CA1135=1,$G1121-CA1128,IF(CA1134=1,0,-CA1128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1123:CJ1123)","v":0},{"$f":"IF(CL1135=1,$G1121-CL1128,IF(CL1134=1,0,-CL1128))","v":0},{"$f":"IF(CM1135=1,$G1121-CM1128,IF(CM1134=1,0,-CM1128))","v":0},{"$f":"IF(CN1135=1,$G1121-CN1128,IF(CN1134=1,0,-CN1128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1123:CW1123)","v":0},{"$f":"IF(CY1135=1,$G1121-CY1128,IF(CY1134=1,0,-CY1128))","v":0},{"$f":"IF(CZ1135=1,$G1121-CZ1128,IF(CZ1134=1,0,-CZ1128))","v":0},{"$f":"IF(DA1135=1,$G1121-DA1128,IF(DA1134=1,0,-DA1128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1123:DJ1123)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1123}]
[1,{"$f":"\"M\"&C1116","v":"M39"},{"$f":"\"A\"&F1116","v":"ARealkreditlån"},null,{"$f":"+A1128","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1134=1,$F1122,IF(Y1135=1,-X1129,IF(Y$38=1,-X1129,IF(Y$6=12,IF(Y1136=1,-$F1122/($I1116/$G1134)*SUM(N1136:Y1136)/12,0),0))))","v":0},{"$f":"IF(Z1134=1,$F1122,IF(Z1135=1,-Y1129,IF(Z$38=1,-Y1129,IF(Z$6=12,IF(Z1136=1,-$F1122/($I1116/$G1134)*SUM(O1136:Z1136)/12,0),0))))","v":0},{"$f":"IF(AA1134=1,$F1122,IF(AA1135=1,-Z1129,IF(AA$38=1,-Z1129,IF(AA$6=12,IF(AA1136=1,-$F1122/($I1116/$G1134)*SUM(P1136:AA1136)/12,0),0))))","v":0},{"$f":"IF(AB1134=1,$F1122,IF(AB1135=1,-AA1129,IF(AB$38=1,-AA1129,IF(AB$6=12,IF(AB1136=1,-$F1122/($I1116/$G1134)*SUM(Q1136:AB1136)/12,0),0))))","v":0},{"$f":"IF(AC1134=1,$F1122,IF(AC1135=1,-AB1129,IF(AC$38=1,-AB1129,IF(AC$6=12,IF(AC1136=1,-$F1122/($I1116/$G1134)*SUM(R1136:AC1136)/12,0),0))))","v":0},{"$f":"IF(AD1134=1,$F1122,IF(AD1135=1,-AC1129,IF(AD$38=1,-AC1129,IF(AD$6=12,IF(AD1136=1,-$F1122/($I1116/$G1134)*SUM(S1136:AD1136)/12,0),0))))","v":0},{"$f":"IF(AE1134=1,$F1122,IF(AE1135=1,-AD1129,IF(AE$38=1,-AD1129,IF(AE$6=12,IF(AE1136=1,-$F1122/($I1116/$G1134)*SUM(T1136:AE1136)/12,0),0))))","v":0},{"$f":"IF(AF1134=1,$F1122,IF(AF1135=1,-AE1129,IF(AF$38=1,-AE1129,IF(AF$6=12,IF(AF1136=1,-$F1122/($I1116/$G1134)*SUM(U1136:AF1136)/12,0),0))))","v":0},{"$f":"IF(AG1134=1,$F1122,IF(AG1135=1,-AF1129,IF(AG$38=1,-AF1129,IF(AG$6=12,IF(AG1136=1,-$F1122/($I1116/$G1134)*SUM(V1136:AG1136)/12,0),0))))","v":0},{"$f":"IF(AH1134=1,$F1122,IF(AH1135=1,-AG1129,IF(AH$38=1,-AG1129,IF(AH$6=12,IF(AH1136=1,-$F1122/($I1116/$G1134)*SUM(W1136:AH1136)/12,0),0))))","v":0},{"$f":"IF(AI1134=1,$F1122,IF(AI1135=1,-AH1129,IF(AI$38=1,-AH1129,IF(AI$6=12,IF(AI1136=1,-$F1122/($I1116/$G1134)*SUM(X1136:AI1136)/12,0),0))))","v":0},{"$f":"IF(AJ1134=1,$F1122,IF(AJ1135=1,-AI1129,IF(AJ$38=1,-AI1129,IF(AJ$6=12,IF(AJ1136=1,-$F1122/($I1116/$G1134)*SUM(Y1136:AJ1136)/12,0),0))))","v":0},{"$f":"SUM(Y1128:AJ1128)","v":0},{"$f":"IF(AL1134=1,$F1122,IF(AL1135=1,-AK1129,IF(AL$38=1,-AK1129,IF(AL$6=12,IF(AL1136=1,-$F1122/($I1116/$G1134)*SUM(AA1136:AL1136)/12,0),0))))","v":0},{"$f":"IF(AM1134=1,$F1122,IF(AM1135=1,-AL1129,IF(AM$38=1,-AL1129,IF(AM$6=12,IF(AM1136=1,-$F1122/($I1116/$G1134)*SUM(AB1136:AM1136)/12,0),0))))","v":0},{"$f":"IF(AN1134=1,$F1122,IF(AN1135=1,-AM1129,IF(AN$38=1,-AM1129,IF(AN$6=12,IF(AN1136=1,-$F1122/($I1116/$G1134)*SUM(AC1136:AN1136)/12,0),0))))","v":0},{"$f":"IF(AO1134=1,$F1122,IF(AO1135=1,-AN1129,IF(AO$38=1,-AN1129,IF(AO$6=12,IF(AO1136=1,-$F1122/($I1116/$G1134)*SUM(AD1136:AO1136)/12,0),0))))","v":0},{"$f":"IF(AP1134=1,$F1122,IF(AP1135=1,-AO1129,IF(AP$38=1,-AO1129,IF(AP$6=12,IF(AP1136=1,-$F1122/($I1116/$G1134)*SUM(AE1136:AP1136)/12,0),0))))","v":0},{"$f":"IF(AQ1134=1,$F1122,IF(AQ1135=1,-AP1129,IF(AQ$38=1,-AP1129,IF(AQ$6=12,IF(AQ1136=1,-$F1122/($I1116/$G1134)*SUM(AF1136:AQ1136)/12,0),0))))","v":0},{"$f":"IF(AR1134=1,$F1122,IF(AR1135=1,-AQ1129,IF(AR$38=1,-AQ1129,IF(AR$6=12,IF(AR1136=1,-$F1122/($I1116/$G1134)*SUM(AG1136:AR1136)/12,0),0))))","v":0},{"$f":"IF(AS1134=1,$F1122,IF(AS1135=1,-AR1129,IF(AS$38=1,-AR1129,IF(AS$6=12,IF(AS1136=1,-$F1122/($I1116/$G1134)*SUM(AH1136:AS1136)/12,0),0))))","v":0},{"$f":"IF(AT1134=1,$F1122,IF(AT1135=1,-AS1129,IF(AT$38=1,-AS1129,IF(AT$6=12,IF(AT1136=1,-$F1122/($I1116/$G1134)*SUM(AI1136:AT1136)/12,0),0))))","v":0},{"$f":"IF(AU1134=1,$F1122,IF(AU1135=1,-AT1129,IF(AU$38=1,-AT1129,IF(AU$6=12,IF(AU1136=1,-$F1122/($I1116/$G1134)*SUM(AJ1136:AU1136)/12,0),0))))","v":0},{"$f":"IF(AV1134=1,$F1122,IF(AV1135=1,-AU1129,IF(AV$38=1,-AU1129,IF(AV$6=12,IF(AV1136=1,-$F1122/($I1116/$G1134)*SUM(AK1136:AV1136)/12,0),0))))","v":0},{"$f":"IF(AW1134=1,$F1122,IF(AW1135=1,-AV1129,IF(AW$38=1,-AV1129,IF(AW$6=12,IF(AW1136=1,-$F1122/($I1116/$G1134)*SUM(AL1136:AW1136)/12,0),0))))","v":0},{"$f":"SUM(AL1128:AW1128)","v":0},{"$f":"IF(AY1134=1,$F1122,IF(AY1135=1,-AX1129,IF(AY$38=1,-AX1129,IF(AY$6=12,IF(AY1136=1,-$F1122/($I1116/$G1134)*SUM(AN1136:AY1136)/12,0),0))))","v":0},{"$f":"IF(AZ1134=1,$F1122,IF(AZ1135=1,-AY1129,IF(AZ$38=1,-AY1129,IF(AZ$6=12,IF(AZ1136=1,-$F1122/($I1116/$G1134)*SUM(AO1136:AZ1136)/12,0),0))))","v":0},{"$f":"IF(BA1134=1,$F1122,IF(BA1135=1,-AZ1129,IF(BA$38=1,-AZ1129,IF(BA$6=12,IF(BA1136=1,-$F1122/($I1116/$G1134)*SUM(AP1136:BA1136)/12,0),0))))","v":0},{"$f":"IF(BB1134=1,$F1122,IF(BB1135=1,-BA1129,IF(BB$38=1,-BA1129,IF(BB$6=12,IF(BB1136=1,-$F1122/($I1116/$G1134)*SUM(AQ1136:BB1136)/12,0),0))))","v":0},{"$f":"IF(BC1134=1,$F1122,IF(BC1135=1,-BB1129,IF(BC$38=1,-BB1129,IF(BC$6=12,IF(BC1136=1,-$F1122/($I1116/$G1134)*SUM(AR1136:BC1136)/12,0),0))))","v":0},{"$f":"IF(BD1134=1,$F1122,IF(BD1135=1,-BC1129,IF(BD$38=1,-BC1129,IF(BD$6=12,IF(BD1136=1,-$F1122/($I1116/$G1134)*SUM(AS1136:BD1136)/12,0),0))))","v":0},{"$f":"IF(BE1134=1,$F1122,IF(BE1135=1,-BD1129,IF(BE$38=1,-BD1129,IF(BE$6=12,IF(BE1136=1,-$F1122/($I1116/$G1134)*SUM(AT1136:BE1136)/12,0),0))))","v":0},{"$f":"IF(BF1134=1,$F1122,IF(BF1135=1,-BE1129,IF(BF$38=1,-BE1129,IF(BF$6=12,IF(BF1136=1,-$F1122/($I1116/$G1134)*SUM(AU1136:BF1136)/12,0),0))))","v":0},{"$f":"IF(BG1134=1,$F1122,IF(BG1135=1,-BF1129,IF(BG$38=1,-BF1129,IF(BG$6=12,IF(BG1136=1,-$F1122/($I1116/$G1134)*SUM(AV1136:BG1136)/12,0),0))))","v":0},{"$f":"IF(BH1134=1,$F1122,IF(BH1135=1,-BG1129,IF(BH$38=1,-BG1129,IF(BH$6=12,IF(BH1136=1,-$F1122/($I1116/$G1134)*SUM(AW1136:BH1136)/12,0),0))))","v":0},{"$f":"IF(BI1134=1,$F1122,IF(BI1135=1,-BH1129,IF(BI$38=1,-BH1129,IF(BI$6=12,IF(BI1136=1,-$F1122/($I1116/$G1134)*SUM(AX1136:BI1136)/12,0),0))))","v":0},{"$f":"IF(BJ1134=1,$F1122,IF(BJ1135=1,-BI1129,IF(BJ$38=1,-BI1129,IF(BJ$6=12,IF(BJ1136=1,-$F1122/($I1116/$G1134)*SUM(AY1136:BJ1136)/12,0),0))))","v":0},{"$f":"SUM(AY1128:BJ1128)","v":0},{"$f":"IF(BL1134=1,$F1122,IF(BL1135=1,-BK1129,IF(BL$38=1,-BK1129,IF(BL$6=12,IF(BL1136=1,-$F1122/($I1116/$G1134)*SUM(BA1136:BL1136)/12,0),0))))","v":0},{"$f":"IF(BM1134=1,$F1122,IF(BM1135=1,-BL1129,IF(BM$38=1,-BL1129,IF(BM$6=12,IF(BM1136=1,-$F1122/($I1116/$G1134)*SUM(BB1136:BM1136)/12,0),0))))","v":0},{"$f":"IF(BN1134=1,$F1122,IF(BN1135=1,-BM1129,IF(BN$38=1,-BM1129,IF(BN$6=12,IF(BN1136=1,-$F1122/($I1116/$G1134)*SUM(BC1136:BN1136)/12,0),0))))","v":0},{"$f":"IF(BO1134=1,$F1122,IF(BO1135=1,-BN1129,IF(BO$38=1,-BN1129,IF(BO$6=12,IF(BO1136=1,-$F1122/($I1116/$G1134)*SUM(BD1136:BO1136)/12,0),0))))","v":0},{"$f":"IF(BP1134=1,$F1122,IF(BP1135=1,-BO1129,IF(BP$38=1,-BO1129,IF(BP$6=12,IF(BP1136=1,-$F1122/($I1116/$G1134)*SUM(BE1136:BP1136)/12,0),0))))","v":0},{"$f":"IF(BQ1134=1,$F1122,IF(BQ1135=1,-BP1129,IF(BQ$38=1,-BP1129,IF(BQ$6=12,IF(BQ1136=1,-$F1122/($I1116/$G1134)*SUM(BF1136:BQ1136)/12,0),0))))","v":0},{"$f":"IF(BR1134=1,$F1122,IF(BR1135=1,-BQ1129,IF(BR$38=1,-BQ1129,IF(BR$6=12,IF(BR1136=1,-$F1122/($I1116/$G1134)*SUM(BG1136:BR1136)/12,0),0))))","v":0},{"$f":"IF(BS1134=1,$F1122,IF(BS1135=1,-BR1129,IF(BS$38=1,-BR1129,IF(BS$6=12,IF(BS1136=1,-$F1122/($I1116/$G1134)*SUM(BH1136:BS1136)/12,0),0))))","v":0},{"$f":"IF(BT1134=1,$F1122,IF(BT1135=1,-BS1129,IF(BT$38=1,-BS1129,IF(BT$6=12,IF(BT1136=1,-$F1122/($I1116/$G1134)*SUM(BI1136:BT1136)/12,0),0))))","v":0},{"$f":"IF(BU1134=1,$F1122,IF(BU1135=1,-BT1129,IF(BU$38=1,-BT1129,IF(BU$6=12,IF(BU1136=1,-$F1122/($I1116/$G1134)*SUM(BJ1136:BU1136)/12,0),0))))","v":0},{"$f":"IF(BV1134=1,$F1122,IF(BV1135=1,-BU1129,IF(BV$38=1,-BU1129,IF(BV$6=12,IF(BV1136=1,-$F1122/($I1116/$G1134)*SUM(BK1136:BV1136)/12,0),0))))","v":0},{"$f":"IF(BW1134=1,$F1122,IF(BW1135=1,-BV1129,IF(BW$38=1,-BV1129,IF(BW$6=12,IF(BW1136=1,-$F1122/($I1116/$G1134)*SUM(BL1136:BW1136)/12,0),0))))","v":0},{"$f":"SUM(BL1128:BW1128)","v":0},{"$f":"IF(BY1134=1,$F1122,IF(BY1135=1,-BX1129,IF(BY$38=1,-BX1129,IF(BY$6=12,IF(BY1136=1,-$F1122/($I1116/$G1134)*SUM(BN1136:BY1136)/12,0),0))))","v":0},{"$f":"IF(BZ1134=1,$F1122,IF(BZ1135=1,-BY1129,IF(BZ$38=1,-BY1129,IF(BZ$6=12,IF(BZ1136=1,-$F1122/($I1116/$G1134)*SUM(BO1136:BZ1136)/12,0),0))))","v":0},{"$f":"IF(CA1134=1,$F1122,IF(CA1135=1,-BZ1129,IF(CA$38=1,-BZ1129,IF(CA$6=12,IF(CA1136=1,-$F1122/($I1116/$G1134)*SUM(BP1136:CA1136)/12,0),0))))","v":0},{"$f":"IF(CB1134=1,$F1122,IF(CB1135=1,-CA1129,IF(CB$38=1,-CA1129,IF(CB$6=12,IF(CB1136=1,-$F1122/($I1116/$G1134)*SUM(BQ1136:CB1136)/12,0),0))))","v":0},{"$f":"IF(CC1134=1,$F1122,IF(CC1135=1,-CB1129,IF(CC$38=1,-CB1129,IF(CC$6=12,IF(CC1136=1,-$F1122/($I1116/$G1134)*SUM(BR1136:CC1136)/12,0),0))))","v":0},{"$f":"IF(CD1134=1,$F1122,IF(CD1135=1,-CC1129,IF(CD$38=1,-CC1129,IF(CD$6=12,IF(CD1136=1,-$F1122/($I1116/$G1134)*SUM(BS1136:CD1136)/12,0),0))))","v":0},{"$f":"IF(CE1134=1,$F1122,IF(CE1135=1,-CD1129,IF(CE$38=1,-CD1129,IF(CE$6=12,IF(CE1136=1,-$F1122/($I1116/$G1134)*SUM(BT1136:CE1136)/12,0),0))))","v":0},{"$f":"IF(CF1134=1,$F1122,IF(CF1135=1,-CE1129,IF(CF$38=1,-CE1129,IF(CF$6=12,IF(CF1136=1,-$F1122/($I1116/$G1134)*SUM(BU1136:CF1136)/12,0),0))))","v":0},{"$f":"IF(CG1134=1,$F1122,IF(CG1135=1,-CF1129,IF(CG$38=1,-CF1129,IF(CG$6=12,IF(CG1136=1,-$F1122/($I1116/$G1134)*SUM(BV1136:CG1136)/12,0),0))))","v":0},{"$f":"IF(CH1134=1,$F1122,IF(CH1135=1,-CG1129,IF(CH$38=1,-CG1129,IF(CH$6=12,IF(CH1136=1,-$F1122/($I1116/$G1134)*SUM(BW1136:CH1136)/12,0),0))))","v":0},{"$f":"IF(CI1134=1,$F1122,IF(CI1135=1,-CH1129,IF(CI$38=1,-CH1129,IF(CI$6=12,IF(CI1136=1,-$F1122/($I1116/$G1134)*SUM(BX1136:CI1136)/12,0),0))))","v":0},{"$f":"IF(CJ1134=1,$F1122,IF(CJ1135=1,-CI1129,IF(CJ$38=1,-CI1129,IF(CJ$6=12,IF(CJ1136=1,-$F1122/($I1116/$G1134)*SUM(BY1136:CJ1136)/12,0),0))))","v":0},{"$f":"SUM(BY1128:CJ1128)","v":0},{"$f":"IF(CL1134=1,$F1122,IF(CL1135=1,-CK1129,IF(CL$38=1,-CK1129,IF(CL$6=12,IF(CL1136=1,-$F1122/($I1116/$G1134)*SUM(CA1136:CL1136)/12,0),0))))","v":0},{"$f":"IF(CM1134=1,$F1122,IF(CM1135=1,-CL1129,IF(CM$38=1,-CL1129,IF(CM$6=12,IF(CM1136=1,-$F1122/($I1116/$G1134)*SUM(CB1136:CM1136)/12,0),0))))","v":0},{"$f":"IF(CN1134=1,$F1122,IF(CN1135=1,-CM1129,IF(CN$38=1,-CM1129,IF(CN$6=12,IF(CN1136=1,-$F1122/($I1116/$G1134)*SUM(CC1136:CN1136)/12,0),0))))","v":0},{"$f":"IF(CO1134=1,$F1122,IF(CO1135=1,-CN1129,IF(CO$38=1,-CN1129,IF(CO$6=12,IF(CO1136=1,-$F1122/($I1116/$G1134)*SUM(CD1136:CO1136)/12,0),0))))","v":0},{"$f":"IF(CP1134=1,$F1122,IF(CP1135=1,-CO1129,IF(CP$38=1,-CO1129,IF(CP$6=12,IF(CP1136=1,-$F1122/($I1116/$G1134)*SUM(CE1136:CP1136)/12,0),0))))","v":0},{"$f":"IF(CQ1134=1,$F1122,IF(CQ1135=1,-CP1129,IF(CQ$38=1,-CP1129,IF(CQ$6=12,IF(CQ1136=1,-$F1122/($I1116/$G1134)*SUM(CF1136:CQ1136)/12,0),0))))","v":0},{"$f":"IF(CR1134=1,$F1122,IF(CR1135=1,-CQ1129,IF(CR$38=1,-CQ1129,IF(CR$6=12,IF(CR1136=1,-$F1122/($I1116/$G1134)*SUM(CG1136:CR1136)/12,0),0))))","v":0},{"$f":"IF(CS1134=1,$F1122,IF(CS1135=1,-CR1129,IF(CS$38=1,-CR1129,IF(CS$6=12,IF(CS1136=1,-$F1122/($I1116/$G1134)*SUM(CH1136:CS1136)/12,0),0))))","v":0},{"$f":"IF(CT1134=1,$F1122,IF(CT1135=1,-CS1129,IF(CT$38=1,-CS1129,IF(CT$6=12,IF(CT1136=1,-$F1122/($I1116/$G1134)*SUM(CI1136:CT1136)/12,0),0))))","v":0},{"$f":"IF(CU1134=1,$F1122,IF(CU1135=1,-CT1129,IF(CU$38=1,-CT1129,IF(CU$6=12,IF(CU1136=1,-$F1122/($I1116/$G1134)*SUM(CJ1136:CU1136)/12,0),0))))","v":0},{"$f":"IF(CV1134=1,$F1122,IF(CV1135=1,-CU1129,IF(CV$38=1,-CU1129,IF(CV$6=12,IF(CV1136=1,-$F1122/($I1116/$G1134)*SUM(CK1136:CV1136)/12,0),0))))","v":0},{"$f":"IF(CW1134=1,$F1122,IF(CW1135=1,-CV1129,IF(CW$38=1,-CV1129,IF(CW$6=12,IF(CW1136=1,-$F1122/($I1116/$G1134)*SUM(CL1136:CW1136)/12,0),0))))","v":0},{"$f":"SUM(CL1128:CW1128)","v":0},{"$f":"IF(CY1134=1,$F1122,IF(CY1135=1,-CX1129,IF(CY$38=1,-CX1129,IF(CY$6=12,IF(CY1136=1,-$F1122/($I1116/$G1134)*SUM(CN1136:CY1136)/12,0),0))))","v":0},{"$f":"IF(CZ1134=1,$F1122,IF(CZ1135=1,-CY1129,IF(CZ$38=1,-CY1129,IF(CZ$6=12,IF(CZ1136=1,-$F1122/($I1116/$G1134)*SUM(CO1136:CZ1136)/12,0),0))))","v":0},{"$f":"IF(DA1134=1,$F1122,IF(DA1135=1,-CZ1129,IF(DA$38=1,-CZ1129,IF(DA$6=12,IF(DA1136=1,-$F1122/($I1116/$G1134)*SUM(CP1136:DA1136)/12,0),0))))","v":0},{"$f":"IF(DB1134=1,$F1122,IF(DB1135=1,-DA1129,IF(DB$38=1,-DA1129,IF(DB$6=12,IF(DB1136=1,-$F1122/($I1116/$G1134)*SUM(CQ1136:DB1136)/12,0),0))))","v":0},{"$f":"IF(DC1134=1,$F1122,IF(DC1135=1,-DB1129,IF(DC$38=1,-DB1129,IF(DC$6=12,IF(DC1136=1,-$F1122/($I1116/$G1134)*SUM(CR1136:DC1136)/12,0),0))))","v":0},{"$f":"IF(DD1134=1,$F1122,IF(DD1135=1,-DC1129,IF(DD$38=1,-DC1129,IF(DD$6=12,IF(DD1136=1,-$F1122/($I1116/$G1134)*SUM(CS1136:DD1136)/12,0),0))))","v":0},{"$f":"IF(DE1134=1,$F1122,IF(DE1135=1,-DD1129,IF(DE$38=1,-DD1129,IF(DE$6=12,IF(DE1136=1,-$F1122/($I1116/$G1134)*SUM(CT1136:DE1136)/12,0),0))))","v":0},{"$f":"IF(DF1134=1,$F1122,IF(DF1135=1,-DE1129,IF(DF$38=1,-DE1129,IF(DF$6=12,IF(DF1136=1,-$F1122/($I1116/$G1134)*SUM(CU1136:DF1136)/12,0),0))))","v":0},{"$f":"IF(DG1134=1,$F1122,IF(DG1135=1,-DF1129,IF(DG$38=1,-DF1129,IF(DG$6=12,IF(DG1136=1,-$F1122/($I1116/$G1134)*SUM(CV1136:DG1136)/12,0),0))))","v":0},{"$f":"IF(DH1134=1,$F1122,IF(DH1135=1,-DG1129,IF(DH$38=1,-DG1129,IF(DH$6=12,IF(DH1136=1,-$F1122/($I1116/$G1134)*SUM(CW1136:DH1136)/12,0),0))))","v":0},{"$f":"IF(DI1134=1,$F1122,IF(DI1135=1,-DH1129,IF(DI$38=1,-DH1129,IF(DI$6=12,IF(DI1136=1,-$F1122/($I1116/$G1134)*SUM(CX1136:DI1136)/12,0),0))))","v":0},{"$f":"IF(DJ1134=1,$F1122,IF(DJ1135=1,-DI1129,IF(DJ$38=1,-DI1129,IF(DJ$6=12,IF(DJ1136=1,-$F1122/($I1116/$G1134)*SUM(CY1136:DJ1136)/12,0),0))))","v":0},{"$f":"SUM(CY1128:DJ1128)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1128}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1130}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1117,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1138}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1142","v":0},{"$f":"IF(SUM($Y1143:Y1143)>1,ROUNDUP(Z1142,0),Z1142)","v":0},{"$f":"IF(SUM($Y1143:Z1143)>1,ROUNDUP(AA1142,0),AA1142)","v":1},{"$f":"IF(SUM($Y1143:AA1143)>1,ROUNDUP(AB1142,0),AB1142)","v":0},{"$f":"IF(SUM($Y1143:AB1143)>1,ROUNDUP(AC1142,0),AC1142)","v":0},{"$f":"IF(SUM($Y1143:AC1143)>1,ROUNDUP(AD1142,0),AD1142)","v":1},{"$f":"IF(SUM($Y1143:AD1143)>1,ROUNDUP(AE1142,0),AE1142)","v":0},{"$f":"IF(SUM($Y1143:AE1143)>1,ROUNDUP(AF1142,0),AF1142)","v":0},{"$f":"IF(SUM($Y1143:AF1143)>1,ROUNDUP(AG1142,0),AG1142)","v":1},{"$f":"IF(SUM($Y1143:AG1143)>1,ROUNDUP(AH1142,0),AH1142)","v":0},{"$f":"IF(SUM($Y1143:AH1143)>1,ROUNDUP(AI1142,0),AI1142)","v":0},{"$f":"IF(SUM($Y1143:AI1143)>1,ROUNDUP(AJ1142,0),AJ1142)","v":1},null,{"$f":"IF(SUM($Y1143:AK1143)>1,ROUNDUP(AL1142,0),AL1142)","v":0},{"$f":"IF(SUM($Y1143:AL1143)>1,ROUNDUP(AM1142,0),AM1142)","v":0},{"$f":"IF(SUM($Y1143:AM1143)>1,ROUNDUP(AN1142,0),AN1142)","v":1},{"$f":"IF(SUM($Y1143:AN1143)>1,ROUNDUP(AO1142,0),AO1142)","v":0},{"$f":"IF(SUM($Y1143:AO1143)>1,ROUNDUP(AP1142,0),AP1142)","v":0},{"$f":"IF(SUM($Y1143:AP1143)>1,ROUNDUP(AQ1142,0),AQ1142)","v":1},{"$f":"IF(SUM($Y1143:AQ1143)>1,ROUNDUP(AR1142,0),AR1142)","v":0},{"$f":"IF(SUM($Y1143:AR1143)>1,ROUNDUP(AS1142,0),AS1142)","v":0},{"$f":"IF(SUM($Y1143:AS1143)>1,ROUNDUP(AT1142,0),AT1142)","v":1},{"$f":"IF(SUM($Y1143:AT1143)>1,ROUNDUP(AU1142,0),AU1142)","v":0},{"$f":"IF(SUM($Y1143:AU1143)>1,ROUNDUP(AV1142,0),AV1142)","v":0},{"$f":"IF(SUM($Y1143:AV1143)>1,ROUNDUP(AW1142,0),AW1142)","v":1},null,{"$f":"IF(SUM($Y1143:AX1143)>1,ROUNDUP(AY1142,0),AY1142)","v":0},{"$f":"IF(SUM($Y1143:AY1143)>1,ROUNDUP(AZ1142,0),AZ1142)","v":0},{"$f":"IF(SUM($Y1143:AZ1143)>1,ROUNDUP(BA1142,0),BA1142)","v":1},{"$f":"IF(SUM($Y1143:BA1143)>1,ROUNDUP(BB1142,0),BB1142)","v":0},{"$f":"IF(SUM($Y1143:BB1143)>1,ROUNDUP(BC1142,0),BC1142)","v":0},{"$f":"IF(SUM($Y1143:BC1143)>1,ROUNDUP(BD1142,0),BD1142)","v":1},{"$f":"IF(SUM($Y1143:BD1143)>1,ROUNDUP(BE1142,0),BE1142)","v":0},{"$f":"IF(SUM($Y1143:BE1143)>1,ROUNDUP(BF1142,0),BF1142)","v":0},{"$f":"IF(SUM($Y1143:BF1143)>1,ROUNDUP(BG1142,0),BG1142)","v":1},{"$f":"IF(SUM($Y1143:BG1143)>1,ROUNDUP(BH1142,0),BH1142)","v":0},{"$f":"IF(SUM($Y1143:BH1143)>1,ROUNDUP(BI1142,0),BI1142)","v":0},{"$f":"IF(SUM($Y1143:BI1143)>1,ROUNDUP(BJ1142,0),BJ1142)","v":1},null,{"$f":"IF(SUM($Y1143:BK1143)>1,ROUNDUP(BL1142,0),BL1142)","v":0},{"$f":"IF(SUM($Y1143:BL1143)>1,ROUNDUP(BM1142,0),BM1142)","v":0},{"$f":"IF(SUM($Y1143:BM1143)>1,ROUNDUP(BN1142,0),BN1142)","v":1},{"$f":"IF(SUM($Y1143:BN1143)>1,ROUNDUP(BO1142,0),BO1142)","v":0},{"$f":"IF(SUM($Y1143:BO1143)>1,ROUNDUP(BP1142,0),BP1142)","v":0},{"$f":"IF(SUM($Y1143:BP1143)>1,ROUNDUP(BQ1142,0),BQ1142)","v":1},{"$f":"IF(SUM($Y1143:BQ1143)>1,ROUNDUP(BR1142,0),BR1142)","v":0},{"$f":"IF(SUM($Y1143:BR1143)>1,ROUNDUP(BS1142,0),BS1142)","v":0},{"$f":"IF(SUM($Y1143:BS1143)>1,ROUNDUP(BT1142,0),BT1142)","v":1},{"$f":"IF(SUM($Y1143:BT1143)>1,ROUNDUP(BU1142,0),BU1142)","v":0},{"$f":"IF(SUM($Y1143:BU1143)>1,ROUNDUP(BV1142,0),BV1142)","v":0},{"$f":"IF(SUM($Y1143:BV1143)>1,ROUNDUP(BW1142,0),BW1142)","v":1},null,{"$f":"IF(SUM($Y1143:BX1143)>1,ROUNDUP(BY1142,0),BY1142)","v":0},{"$f":"IF(SUM($Y1143:BY1143)>1,ROUNDUP(BZ1142,0),BZ1142)","v":0},{"$f":"IF(SUM($Y1143:BZ1143)>1,ROUNDUP(CA1142,0),CA1142)","v":1},{"$f":"IF(SUM($Y1143:CA1143)>1,ROUNDUP(CB1142,0),CB1142)","v":0},{"$f":"IF(SUM($Y1143:CB1143)>1,ROUNDUP(CC1142,0),CC1142)","v":0},{"$f":"IF(SUM($Y1143:CC1143)>1,ROUNDUP(CD1142,0),CD1142)","v":1},{"$f":"IF(SUM($Y1143:CD1143)>1,ROUNDUP(CE1142,0),CE1142)","v":0},{"$f":"IF(SUM($Y1143:CE1143)>1,ROUNDUP(CF1142,0),CF1142)","v":0},{"$f":"IF(SUM($Y1143:CF1143)>1,ROUNDUP(CG1142,0),CG1142)","v":1},{"$f":"IF(SUM($Y1143:CG1143)>1,ROUNDUP(CH1142,0),CH1142)","v":0},{"$f":"IF(SUM($Y1143:CH1143)>1,ROUNDUP(CI1142,0),CI1142)","v":0},{"$f":"IF(SUM($Y1143:CI1143)>1,ROUNDUP(CJ1142,0),CJ1142)","v":1},null,{"$f":"IF(SUM($Y1143:CK1143)>1,ROUNDUP(CL1142,0),CL1142)","v":0},{"$f":"IF(SUM($Y1143:CL1143)>1,ROUNDUP(CM1142,0),CM1142)","v":0},{"$f":"IF(SUM($Y1143:CM1143)>1,ROUNDUP(CN1142,0),CN1142)","v":1},{"$f":"IF(SUM($Y1143:CN1143)>1,ROUNDUP(CO1142,0),CO1142)","v":0},{"$f":"IF(SUM($Y1143:CO1143)>1,ROUNDUP(CP1142,0),CP1142)","v":0},{"$f":"IF(SUM($Y1143:CP1143)>1,ROUNDUP(CQ1142,0),CQ1142)","v":1},{"$f":"IF(SUM($Y1143:CQ1143)>1,ROUNDUP(CR1142,0),CR1142)","v":0},{"$f":"IF(SUM($Y1143:CR1143)>1,ROUNDUP(CS1142,0),CS1142)","v":0},{"$f":"IF(SUM($Y1143:CS1143)>1,ROUNDUP(CT1142,0),CT1142)","v":1},{"$f":"IF(SUM($Y1143:CT1143)>1,ROUNDUP(CU1142,0),CU1142)","v":0},{"$f":"IF(SUM($Y1143:CU1143)>1,ROUNDUP(CV1142,0),CV1142)","v":0},{"$f":"IF(SUM($Y1143:CV1143)>1,ROUNDUP(CW1142,0),CW1142)","v":1},null,{"$f":"IF(SUM($Y1143:CX1143)>1,ROUNDUP(CY1142,0),CY1142)","v":0},{"$f":"IF(SUM($Y1143:CY1143)>1,ROUNDUP(CZ1142,0),CZ1142)","v":0},{"$f":"IF(SUM($Y1143:CZ1143)>1,ROUNDUP(DA1142,0),DA1142)","v":1},{"$f":"IF(SUM($Y1143:DA1143)>1,ROUNDUP(DB1142,0),DB1142)","v":0},{"$f":"IF(SUM($Y1143:DB1143)>1,ROUNDUP(DC1142,0),DC1142)","v":0},{"$f":"IF(SUM($Y1143:DC1143)>1,ROUNDUP(DD1142,0),DD1142)","v":1},{"$f":"IF(SUM($Y1143:DD1143)>1,ROUNDUP(DE1142,0),DE1142)","v":0},{"$f":"IF(SUM($Y1143:DE1143)>1,ROUNDUP(DF1142,0),DF1142)","v":0},{"$f":"IF(SUM($Y1143:DF1143)>1,ROUNDUP(DG1142,0),DG1142)","v":1},{"$f":"IF(SUM($Y1143:DG1143)>1,ROUNDUP(DH1142,0),DH1142)","v":0},{"$f":"IF(SUM($Y1143:DH1143)>1,ROUNDUP(DI1142,0),DI1142)","v":0},{"$f":"IF(SUM($Y1143:DI1143)>1,ROUNDUP(DJ1142,0),DJ1142)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1143}]
[{"$f":"A1146","v":1},{"$f":"\"C\"&C1145","v":"C40"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1164=1,X1149*-$F1148/$G1163*SUM(Y1171:AJ1171),X1149*-$F1148/$G1163*Y1171)","v":0},{"$f":"IF(Z1164=1,Y1149*-$F1148/$G1163*SUM(Z1171:AL1171),Y1149*-$F1148/$G1163*Z1171)","v":0},{"$f":"IF(AA1164=1,Z1149*-$F1148/$G1163*SUM(AA1171:AM1171),Z1149*-$F1148/$G1163*AA1171)","v":0},{"$f":"IF(AB1164=1,AA1149*-$F1148/$G1163*SUM(AB1171:AN1171),AA1149*-$F1148/$G1163*AB1171)","v":0},{"$f":"IF(AC1164=1,AB1149*-$F1148/$G1163*SUM(AC1171:AO1171),AB1149*-$F1148/$G1163*AC1171)","v":0},{"$f":"IF(AD1164=1,AC1149*-$F1148/$G1163*SUM(AD1171:AP1171),AC1149*-$F1148/$G1163*AD1171)","v":0},{"$f":"IF(AE1164=1,AD1149*-$F1148/$G1163*SUM(AE1171:AQ1171),AD1149*-$F1148/$G1163*AE1171)","v":0},{"$f":"IF(AF1164=1,AE1149*-$F1148/$G1163*SUM(AF1171:AR1171),AE1149*-$F1148/$G1163*AF1171)","v":0},{"$f":"IF(AG1164=1,AF1149*-$F1148/$G1163*SUM(AG1171:AS1171),AF1149*-$F1148/$G1163*AG1171)","v":0},{"$f":"IF(AH1164=1,AG1149*-$F1148/$G1163*SUM(AH1171:AT1171),AG1149*-$F1148/$G1163*AH1171)","v":0},{"$f":"IF(AI1164=1,AH1149*-$F1148/$G1163*SUM(AI1171:AU1171),AH1149*-$F1148/$G1163*AI1171)","v":0},{"$f":"IF(AJ1164=1,AI1149*-$F1148/$G1163*SUM(AJ1171:AV1171),AI1149*-$F1148/$G1163*AJ1171)","v":0},{"$f":"SUM(Y1147:AJ1147)","v":0},{"$f":"IF(AL1164=1,AJ1149*-$F1148/$G1163*SUM(AL1171:AW1171),AJ1149*-$F1148/$G1163*AL1171)","v":0},{"$f":"IF(AM1164=1,AL1149*-$F1148/$G1163*SUM(AM1171:AZ1171),AL1149*-$F1148/$G1163*AM1171)","v":0},{"$f":"IF(AN1164=1,AM1149*-$F1148/$G1163*SUM(AN1171:BA1171),AM1149*-$F1148/$G1163*AN1171)","v":0},{"$f":"IF(AO1164=1,AN1149*-$F1148/$G1163*SUM(AO1171:BB1171),AN1149*-$F1148/$G1163*AO1171)","v":0},{"$f":"IF(AP1164=1,AO1149*-$F1148/$G1163*SUM(AP1171:BC1171),AO1149*-$F1148/$G1163*AP1171)","v":0},{"$f":"IF(AQ1164=1,AP1149*-$F1148/$G1163*SUM(AQ1171:BD1171),AP1149*-$F1148/$G1163*AQ1171)","v":0},{"$f":"IF(AR1164=1,AQ1149*-$F1148/$G1163*SUM(AR1171:BE1171),AQ1149*-$F1148/$G1163*AR1171)","v":0},{"$f":"IF(AS1164=1,AR1149*-$F1148/$G1163*SUM(AS1171:BF1171),AR1149*-$F1148/$G1163*AS1171)","v":0},{"$f":"IF(AT1164=1,AS1149*-$F1148/$G1163*SUM(AT1171:BG1171),AS1149*-$F1148/$G1163*AT1171)","v":0},{"$f":"IF(AU1164=1,AT1149*-$F1148/$G1163*SUM(AU1171:BH1171),AT1149*-$F1148/$G1163*AU1171)","v":0},{"$f":"IF(AV1164=1,AU1149*-$F1148/$G1163*SUM(AV1171:BI1171),AU1149*-$F1148/$G1163*AV1171)","v":0},{"$f":"IF(AW1164=1,AV1149*-$F1148/$G1163*SUM(AW1171:BJ1171),AV1149*-$F1148/$G1163*AW1171)","v":0},{"$f":"SUM(AL1147:AW1147)","v":0},{"$f":"IF(AY1164=1,AW1149*-$F1148/$G1163*SUM(AY1171:BJ1171),AW1149*-$F1148/$G1163*AY1171)","v":0},{"$f":"IF(AZ1164=1,AY1149*-$F1148/$G1163*SUM(AZ1171:BM1171),AY1149*-$F1148/$G1163*AZ1171)","v":0},{"$f":"IF(BA1164=1,AZ1149*-$F1148/$G1163*SUM(BA1171:BN1171),AZ1149*-$F1148/$G1163*BA1171)","v":0},{"$f":"IF(BB1164=1,BA1149*-$F1148/$G1163*SUM(BB1171:BO1171),BA1149*-$F1148/$G1163*BB1171)","v":0},{"$f":"IF(BC1164=1,BB1149*-$F1148/$G1163*SUM(BC1171:BP1171),BB1149*-$F1148/$G1163*BC1171)","v":0},{"$f":"IF(BD1164=1,BC1149*-$F1148/$G1163*SUM(BD1171:BQ1171),BC1149*-$F1148/$G1163*BD1171)","v":0},{"$f":"IF(BE1164=1,BD1149*-$F1148/$G1163*SUM(BE1171:BR1171),BD1149*-$F1148/$G1163*BE1171)","v":0},{"$f":"IF(BF1164=1,BE1149*-$F1148/$G1163*SUM(BF1171:BS1171),BE1149*-$F1148/$G1163*BF1171)","v":0},{"$f":"IF(BG1164=1,BF1149*-$F1148/$G1163*SUM(BG1171:BT1171),BF1149*-$F1148/$G1163*BG1171)","v":0},{"$f":"IF(BH1164=1,BG1149*-$F1148/$G1163*SUM(BH1171:BU1171),BG1149*-$F1148/$G1163*BH1171)","v":0},{"$f":"IF(BI1164=1,BH1149*-$F1148/$G1163*SUM(BI1171:BV1171),BH1149*-$F1148/$G1163*BI1171)","v":0},{"$f":"IF(BJ1164=1,BI1149*-$F1148/$G1163*SUM(BJ1171:BW1171),BI1149*-$F1148/$G1163*BJ1171)","v":0},{"$f":"SUM(AY1147:BJ1147)","v":0},{"$f":"IF(BL1164=1,BJ1149*-$F1148/$G1163*SUM(BL1171:BW1171),BJ1149*-$F1148/$G1163*BL1171)","v":0},{"$f":"IF(BM1164=1,BL1149*-$F1148/$G1163*SUM(BM1171:BZ1171),BL1149*-$F1148/$G1163*BM1171)","v":0},{"$f":"IF(BN1164=1,BM1149*-$F1148/$G1163*SUM(BN1171:CA1171),BM1149*-$F1148/$G1163*BN1171)","v":0},{"$f":"IF(BO1164=1,BN1149*-$F1148/$G1163*SUM(BO1171:CB1171),BN1149*-$F1148/$G1163*BO1171)","v":0},{"$f":"IF(BP1164=1,BO1149*-$F1148/$G1163*SUM(BP1171:CC1171),BO1149*-$F1148/$G1163*BP1171)","v":0},{"$f":"IF(BQ1164=1,BP1149*-$F1148/$G1163*SUM(BQ1171:CD1171),BP1149*-$F1148/$G1163*BQ1171)","v":0},{"$f":"IF(BR1164=1,BQ1149*-$F1148/$G1163*SUM(BR1171:CE1171),BQ1149*-$F1148/$G1163*BR1171)","v":0},{"$f":"IF(BS1164=1,BR1149*-$F1148/$G1163*SUM(BS1171:CF1171),BR1149*-$F1148/$G1163*BS1171)","v":0},{"$f":"IF(BT1164=1,BS1149*-$F1148/$G1163*SUM(BT1171:CG1171),BS1149*-$F1148/$G1163*BT1171)","v":0},{"$f":"IF(BU1164=1,BT1149*-$F1148/$G1163*SUM(BU1171:CH1171),BT1149*-$F1148/$G1163*BU1171)","v":0},{"$f":"IF(BV1164=1,BU1149*-$F1148/$G1163*SUM(BV1171:CI1171),BU1149*-$F1148/$G1163*BV1171)","v":0},{"$f":"IF(BW1164=1,BV1149*-$F1148/$G1163*SUM(BW1171:CJ1171),BV1149*-$F1148/$G1163*BW1171)","v":0},{"$f":"SUM(BL1147:BW1147)","v":0},{"$f":"IF(BY1164=1,BW1149*-$F1148/$G1163*SUM(BY1171:CJ1171),BW1149*-$F1148/$G1163*BY1171)","v":0},{"$f":"IF(BZ1164=1,BY1149*-$F1148/$G1163*SUM(BZ1171:CM1171),BY1149*-$F1148/$G1163*BZ1171)","v":0},{"$f":"IF(CA1164=1,BZ1149*-$F1148/$G1163*SUM(CA1171:CN1171),BZ1149*-$F1148/$G1163*CA1171)","v":0},{"$f":"IF(CB1164=1,CA1149*-$F1148/$G1163*SUM(CB1171:CO1171),CA1149*-$F1148/$G1163*CB1171)","v":0},{"$f":"IF(CC1164=1,CB1149*-$F1148/$G1163*SUM(CC1171:CP1171),CB1149*-$F1148/$G1163*CC1171)","v":0},{"$f":"IF(CD1164=1,CC1149*-$F1148/$G1163*SUM(CD1171:CQ1171),CC1149*-$F1148/$G1163*CD1171)","v":0},{"$f":"IF(CE1164=1,CD1149*-$F1148/$G1163*SUM(CE1171:CR1171),CD1149*-$F1148/$G1163*CE1171)","v":0},{"$f":"IF(CF1164=1,CE1149*-$F1148/$G1163*SUM(CF1171:CS1171),CE1149*-$F1148/$G1163*CF1171)","v":0},{"$f":"IF(CG1164=1,CF1149*-$F1148/$G1163*SUM(CG1171:CT1171),CF1149*-$F1148/$G1163*CG1171)","v":0},{"$f":"IF(CH1164=1,CG1149*-$F1148/$G1163*SUM(CH1171:CU1171),CG1149*-$F1148/$G1163*CH1171)","v":0},{"$f":"IF(CI1164=1,CH1149*-$F1148/$G1163*SUM(CI1171:CV1171),CH1149*-$F1148/$G1163*CI1171)","v":0},{"$f":"IF(CJ1164=1,CI1149*-$F1148/$G1163*SUM(CJ1171:CW1171),CI1149*-$F1148/$G1163*CJ1171)","v":0},{"$f":"SUM(BY1147:CJ1147)","v":0},{"$f":"IF(CL1164=1,CJ1149*-$F1148/$G1163*SUM(CL1171:CW1171),CJ1149*-$F1148/$G1163*CL1171)","v":0},{"$f":"IF(CM1164=1,CL1149*-$F1148/$G1163*SUM(CM1171:CZ1171),CL1149*-$F1148/$G1163*CM1171)","v":0},{"$f":"IF(CN1164=1,CM1149*-$F1148/$G1163*SUM(CN1171:DA1171),CM1149*-$F1148/$G1163*CN1171)","v":0},{"$f":"IF(CO1164=1,CN1149*-$F1148/$G1163*SUM(CO1171:DB1171),CN1149*-$F1148/$G1163*CO1171)","v":0},{"$f":"IF(CP1164=1,CO1149*-$F1148/$G1163*SUM(CP1171:DC1171),CO1149*-$F1148/$G1163*CP1171)","v":0},{"$f":"IF(CQ1164=1,CP1149*-$F1148/$G1163*SUM(CQ1171:DD1171),CP1149*-$F1148/$G1163*CQ1171)","v":0},{"$f":"IF(CR1164=1,CQ1149*-$F1148/$G1163*SUM(CR1171:DE1171),CQ1149*-$F1148/$G1163*CR1171)","v":0},{"$f":"IF(CS1164=1,CR1149*-$F1148/$G1163*SUM(CS1171:DF1171),CR1149*-$F1148/$G1163*CS1171)","v":0},{"$f":"IF(CT1164=1,CS1149*-$F1148/$G1163*SUM(CT1171:DG1171),CS1149*-$F1148/$G1163*CT1171)","v":0},{"$f":"IF(CU1164=1,CT1149*-$F1148/$G1163*SUM(CU1171:DH1171),CT1149*-$F1148/$G1163*CU1171)","v":0},{"$f":"IF(CV1164=1,CU1149*-$F1148/$G1163*SUM(CV1171:DI1171),CU1149*-$F1148/$G1163*CV1171)","v":0},{"$f":"IF(CW1164=1,CV1149*-$F1148/$G1163*SUM(CW1171:DJ1171),CV1149*-$F1148/$G1163*CW1171)","v":0},{"$f":"SUM(CL1147:CW1147)","v":0},{"$f":"IF(CY1164=1,CW1149*-$F1148/$G1163*SUM(CY1171:DJ1171),CW1149*-$F1148/$G1163*CY1171)","v":0},{"$f":"IF(CZ1164=1,CY1149*-$F1148/$G1163*SUM(CZ1171:DM1171),CY1149*-$F1148/$G1163*CZ1171)","v":0},{"$f":"IF(DA1164=1,CZ1149*-$F1148/$G1163*SUM(DA1171:DN1171),CZ1149*-$F1148/$G1163*DA1171)","v":0},{"$f":"IF(DB1164=1,DA1149*-$F1148/$G1163*SUM(DB1171:DO1171),DA1149*-$F1148/$G1163*DB1171)","v":0},{"$f":"IF(DC1164=1,DB1149*-$F1148/$G1163*SUM(DC1171:DP1171),DB1149*-$F1148/$G1163*DC1171)","v":0},{"$f":"IF(DD1164=1,DC1149*-$F1148/$G1163*SUM(DD1171:DQ1171),DC1149*-$F1148/$G1163*DD1171)","v":0},{"$f":"IF(DE1164=1,DD1149*-$F1148/$G1163*SUM(DE1171:DR1171),DD1149*-$F1148/$G1163*DE1171)","v":0},{"$f":"IF(DF1164=1,DE1149*-$F1148/$G1163*SUM(DF1171:DS1171),DE1149*-$F1148/$G1163*DF1171)","v":0},{"$f":"IF(DG1164=1,DF1149*-$F1148/$G1163*SUM(DG1171:DT1171),DF1149*-$F1148/$G1163*DG1171)","v":0},{"$f":"IF(DH1164=1,DG1149*-$F1148/$G1163*SUM(DH1171:DU1171),DG1149*-$F1148/$G1163*DH1171)","v":0},{"$f":"IF(DI1164=1,DH1149*-$F1148/$G1163*SUM(DI1171:DU1171),DH1149*-$F1148/$G1163*DI1171)","v":0},{"$f":"IF(DJ1164=1,DI1149*-$F1148/$G1163*SUM(DJ1171:DU1171),DI1149*-$F1148/$G1163*DJ1171)","v":0},{"$f":"SUM(CY1147:DJ1147)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1147}]
[1,{"$f":"\"D\"&C1145","v":"D40"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1163=1,$J1145,IF(Y1164=1,-X1149,IF(Y1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-Y1168*Y1171,(Y1173-Y1146)*Y1168),0)))","v":0},{"$f":"IF(Z1163=1,$J1145,IF(Z1164=1,-Y1149,IF(Z1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-Z1168*Z1171,(Z1173-Z1146)*Z1168),0)))","v":0},{"$f":"IF(AA1163=1,$J1145,IF(AA1164=1,-Z1149,IF(AA1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AA1168*AA1171,(AA1173-AA1146)*AA1168),0)))","v":0},{"$f":"IF(AB1163=1,$J1145,IF(AB1164=1,-AA1149,IF(AB1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AB1168*AB1171,(AB1173-AB1146)*AB1168),0)))","v":0},{"$f":"IF(AC1163=1,$J1145,IF(AC1164=1,-AB1149,IF(AC1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AC1168*AC1171,(AC1173-AC1146)*AC1168),0)))","v":0},{"$f":"IF(AD1163=1,$J1145,IF(AD1164=1,-AC1149,IF(AD1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AD1168*AD1171,(AD1173-AD1146)*AD1168),0)))","v":0},{"$f":"IF(AE1163=1,$J1145,IF(AE1164=1,-AD1149,IF(AE1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AE1168*AE1171,(AE1173-AE1146)*AE1168),0)))","v":0},{"$f":"IF(AF1163=1,$J1145,IF(AF1164=1,-AE1149,IF(AF1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AF1168*AF1171,(AF1173-AF1146)*AF1168),0)))","v":0},{"$f":"IF(AG1163=1,$J1145,IF(AG1164=1,-AF1149,IF(AG1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AG1168*AG1171,(AG1173-AG1146)*AG1168),0)))","v":0},{"$f":"IF(AH1163=1,$J1145,IF(AH1164=1,-AG1149,IF(AH1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AH1168*AH1171,(AH1173-AH1146)*AH1168),0)))","v":0},{"$f":"IF(AI1163=1,$J1145,IF(AI1164=1,-AH1149,IF(AI1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AI1168*AI1171,(AI1173-AI1146)*AI1168),0)))","v":0},{"$f":"IF(AJ1163=1,$J1145,IF(AJ1164=1,-AI1149,IF(AJ1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AJ1168*AJ1171,(AJ1173-AJ1146)*AJ1168),0)))","v":0},{"$f":"SUM(Y1148:AJ1148)","v":0},{"$f":"IF(AL1163=1,$J1145,IF(AL1164=1,-AJ1149,IF(AL1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AL1168*AL1171,(AL1173-AL1146)*AL1168),0)))","v":0},{"$f":"IF(AM1163=1,$J1145,IF(AM1164=1,-AL1149,IF(AM1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AM1168*AM1171,(AM1173-AM1146)*AM1168),0)))","v":0},{"$f":"IF(AN1163=1,$J1145,IF(AN1164=1,-AM1149,IF(AN1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AN1168*AN1171,(AN1173-AN1146)*AN1168),0)))","v":0},{"$f":"IF(AO1163=1,$J1145,IF(AO1164=1,-AN1149,IF(AO1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AO1168*AO1171,(AO1173-AO1146)*AO1168),0)))","v":0},{"$f":"IF(AP1163=1,$J1145,IF(AP1164=1,-AO1149,IF(AP1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AP1168*AP1171,(AP1173-AP1146)*AP1168),0)))","v":0},{"$f":"IF(AQ1163=1,$J1145,IF(AQ1164=1,-AP1149,IF(AQ1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AQ1168*AQ1171,(AQ1173-AQ1146)*AQ1168),0)))","v":0},{"$f":"IF(AR1163=1,$J1145,IF(AR1164=1,-AQ1149,IF(AR1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AR1168*AR1171,(AR1173-AR1146)*AR1168),0)))","v":0},{"$f":"IF(AS1163=1,$J1145,IF(AS1164=1,-AR1149,IF(AS1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AS1168*AS1171,(AS1173-AS1146)*AS1168),0)))","v":0},{"$f":"IF(AT1163=1,$J1145,IF(AT1164=1,-AS1149,IF(AT1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AT1168*AT1171,(AT1173-AT1146)*AT1168),0)))","v":0},{"$f":"IF(AU1163=1,$J1145,IF(AU1164=1,-AT1149,IF(AU1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AU1168*AU1171,(AU1173-AU1146)*AU1168),0)))","v":0},{"$f":"IF(AV1163=1,$J1145,IF(AV1164=1,-AU1149,IF(AV1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AV1168*AV1171,(AV1173-AV1146)*AV1168),0)))","v":0},{"$f":"IF(AW1163=1,$J1145,IF(AW1164=1,-AV1149,IF(AW1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AW1168*AW1171,(AW1173-AW1146)*AW1168),0)))","v":0},{"$f":"SUM(AL1148:AW1148)","v":0},{"$f":"IF(AY1163=1,$J1145,IF(AY1164=1,-AW1149,IF(AY1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AY1168*AY1171,(AY1173-AY1146)*AY1168),0)))","v":0},{"$f":"IF(AZ1163=1,$J1145,IF(AZ1164=1,-AY1149,IF(AZ1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-AZ1168*AZ1171,(AZ1173-AZ1146)*AZ1168),0)))","v":0},{"$f":"IF(BA1163=1,$J1145,IF(BA1164=1,-AZ1149,IF(BA1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BA1168*BA1171,(BA1173-BA1146)*BA1168),0)))","v":0},{"$f":"IF(BB1163=1,$J1145,IF(BB1164=1,-BA1149,IF(BB1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BB1168*BB1171,(BB1173-BB1146)*BB1168),0)))","v":0},{"$f":"IF(BC1163=1,$J1145,IF(BC1164=1,-BB1149,IF(BC1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BC1168*BC1171,(BC1173-BC1146)*BC1168),0)))","v":0},{"$f":"IF(BD1163=1,$J1145,IF(BD1164=1,-BC1149,IF(BD1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BD1168*BD1171,(BD1173-BD1146)*BD1168),0)))","v":0},{"$f":"IF(BE1163=1,$J1145,IF(BE1164=1,-BD1149,IF(BE1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BE1168*BE1171,(BE1173-BE1146)*BE1168),0)))","v":0},{"$f":"IF(BF1163=1,$J1145,IF(BF1164=1,-BE1149,IF(BF1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BF1168*BF1171,(BF1173-BF1146)*BF1168),0)))","v":0},{"$f":"IF(BG1163=1,$J1145,IF(BG1164=1,-BF1149,IF(BG1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BG1168*BG1171,(BG1173-BG1146)*BG1168),0)))","v":0},{"$f":"IF(BH1163=1,$J1145,IF(BH1164=1,-BG1149,IF(BH1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BH1168*BH1171,(BH1173-BH1146)*BH1168),0)))","v":0},{"$f":"IF(BI1163=1,$J1145,IF(BI1164=1,-BH1149,IF(BI1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BI1168*BI1171,(BI1173-BI1146)*BI1168),0)))","v":0},{"$f":"IF(BJ1163=1,$J1145,IF(BJ1164=1,-BI1149,IF(BJ1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BJ1168*BJ1171,(BJ1173-BJ1146)*BJ1168),0)))","v":0},{"$f":"SUM(AY1148:BJ1148)","v":0},{"$f":"IF(BL1163=1,$J1145,IF(BL1164=1,-BJ1149,IF(BL1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BL1168*BL1171,(BL1173-BL1146)*BL1168),0)))","v":0},{"$f":"IF(BM1163=1,$J1145,IF(BM1164=1,-BL1149,IF(BM1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BM1168*BM1171,(BM1173-BM1146)*BM1168),0)))","v":0},{"$f":"IF(BN1163=1,$J1145,IF(BN1164=1,-BM1149,IF(BN1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BN1168*BN1171,(BN1173-BN1146)*BN1168),0)))","v":0},{"$f":"IF(BO1163=1,$J1145,IF(BO1164=1,-BN1149,IF(BO1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BO1168*BO1171,(BO1173-BO1146)*BO1168),0)))","v":0},{"$f":"IF(BP1163=1,$J1145,IF(BP1164=1,-BO1149,IF(BP1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BP1168*BP1171,(BP1173-BP1146)*BP1168),0)))","v":0},{"$f":"IF(BQ1163=1,$J1145,IF(BQ1164=1,-BP1149,IF(BQ1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BQ1168*BQ1171,(BQ1173-BQ1146)*BQ1168),0)))","v":0},{"$f":"IF(BR1163=1,$J1145,IF(BR1164=1,-BQ1149,IF(BR1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BR1168*BR1171,(BR1173-BR1146)*BR1168),0)))","v":0},{"$f":"IF(BS1163=1,$J1145,IF(BS1164=1,-BR1149,IF(BS1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BS1168*BS1171,(BS1173-BS1146)*BS1168),0)))","v":0},{"$f":"IF(BT1163=1,$J1145,IF(BT1164=1,-BS1149,IF(BT1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BT1168*BT1171,(BT1173-BT1146)*BT1168),0)))","v":0},{"$f":"IF(BU1163=1,$J1145,IF(BU1164=1,-BT1149,IF(BU1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BU1168*BU1171,(BU1173-BU1146)*BU1168),0)))","v":0},{"$f":"IF(BV1163=1,$J1145,IF(BV1164=1,-BU1149,IF(BV1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BV1168*BV1171,(BV1173-BV1146)*BV1168),0)))","v":0},{"$f":"IF(BW1163=1,$J1145,IF(BW1164=1,-BV1149,IF(BW1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BW1168*BW1171,(BW1173-BW1146)*BW1168),0)))","v":0},{"$f":"SUM(BL1148:BW1148)","v":0},{"$f":"IF(BY1163=1,$J1145,IF(BY1164=1,-BW1149,IF(BY1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BY1168*BY1171,(BY1173-BY1146)*BY1168),0)))","v":0},{"$f":"IF(BZ1163=1,$J1145,IF(BZ1164=1,-BY1149,IF(BZ1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-BZ1168*BZ1171,(BZ1173-BZ1146)*BZ1168),0)))","v":0},{"$f":"IF(CA1163=1,$J1145,IF(CA1164=1,-BZ1149,IF(CA1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CA1168*CA1171,(CA1173-CA1146)*CA1168),0)))","v":0},{"$f":"IF(CB1163=1,$J1145,IF(CB1164=1,-CA1149,IF(CB1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CB1168*CB1171,(CB1173-CB1146)*CB1168),0)))","v":0},{"$f":"IF(CC1163=1,$J1145,IF(CC1164=1,-CB1149,IF(CC1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CC1168*CC1171,(CC1173-CC1146)*CC1168),0)))","v":0},{"$f":"IF(CD1163=1,$J1145,IF(CD1164=1,-CC1149,IF(CD1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CD1168*CD1171,(CD1173-CD1146)*CD1168),0)))","v":0},{"$f":"IF(CE1163=1,$J1145,IF(CE1164=1,-CD1149,IF(CE1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CE1168*CE1171,(CE1173-CE1146)*CE1168),0)))","v":0},{"$f":"IF(CF1163=1,$J1145,IF(CF1164=1,-CE1149,IF(CF1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CF1168*CF1171,(CF1173-CF1146)*CF1168),0)))","v":0},{"$f":"IF(CG1163=1,$J1145,IF(CG1164=1,-CF1149,IF(CG1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CG1168*CG1171,(CG1173-CG1146)*CG1168),0)))","v":0},{"$f":"IF(CH1163=1,$J1145,IF(CH1164=1,-CG1149,IF(CH1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CH1168*CH1171,(CH1173-CH1146)*CH1168),0)))","v":0},{"$f":"IF(CI1163=1,$J1145,IF(CI1164=1,-CH1149,IF(CI1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CI1168*CI1171,(CI1173-CI1146)*CI1168),0)))","v":0},{"$f":"IF(CJ1163=1,$J1145,IF(CJ1164=1,-CI1149,IF(CJ1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CJ1168*CJ1171,(CJ1173-CJ1146)*CJ1168),0)))","v":0},{"$f":"SUM(BY1148:CJ1148)","v":0},{"$f":"IF(CL1163=1,$J1145,IF(CL1164=1,-CJ1149,IF(CL1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CL1168*CL1171,(CL1173-CL1146)*CL1168),0)))","v":0},{"$f":"IF(CM1163=1,$J1145,IF(CM1164=1,-CL1149,IF(CM1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CM1168*CM1171,(CM1173-CM1146)*CM1168),0)))","v":0},{"$f":"IF(CN1163=1,$J1145,IF(CN1164=1,-CM1149,IF(CN1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CN1168*CN1171,(CN1173-CN1146)*CN1168),0)))","v":0},{"$f":"IF(CO1163=1,$J1145,IF(CO1164=1,-CN1149,IF(CO1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CO1168*CO1171,(CO1173-CO1146)*CO1168),0)))","v":0},{"$f":"IF(CP1163=1,$J1145,IF(CP1164=1,-CO1149,IF(CP1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CP1168*CP1171,(CP1173-CP1146)*CP1168),0)))","v":0},{"$f":"IF(CQ1163=1,$J1145,IF(CQ1164=1,-CP1149,IF(CQ1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CQ1168*CQ1171,(CQ1173-CQ1146)*CQ1168),0)))","v":0},{"$f":"IF(CR1163=1,$J1145,IF(CR1164=1,-CQ1149,IF(CR1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CR1168*CR1171,(CR1173-CR1146)*CR1168),0)))","v":0},{"$f":"IF(CS1163=1,$J1145,IF(CS1164=1,-CR1149,IF(CS1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CS1168*CS1171,(CS1173-CS1146)*CS1168),0)))","v":0},{"$f":"IF(CT1163=1,$J1145,IF(CT1164=1,-CS1149,IF(CT1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CT1168*CT1171,(CT1173-CT1146)*CT1168),0)))","v":0},{"$f":"IF(CU1163=1,$J1145,IF(CU1164=1,-CT1149,IF(CU1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CU1168*CU1171,(CU1173-CU1146)*CU1168),0)))","v":0},{"$f":"IF(CV1163=1,$J1145,IF(CV1164=1,-CU1149,IF(CV1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CV1168*CV1171,(CV1173-CV1146)*CV1168),0)))","v":0},{"$f":"IF(CW1163=1,$J1145,IF(CW1164=1,-CV1149,IF(CW1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CW1168*CW1171,(CW1173-CW1146)*CW1168),0)))","v":0},{"$f":"SUM(CL1148:CW1148)","v":0},{"$f":"IF(CY1163=1,$J1145,IF(CY1164=1,-CW1149,IF(CY1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CY1168*CY1171,(CY1173-CY1146)*CY1168),0)))","v":0},{"$f":"IF(CZ1163=1,$J1145,IF(CZ1164=1,-CY1149,IF(CZ1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-CZ1168*CZ1171,(CZ1173-CZ1146)*CZ1168),0)))","v":0},{"$f":"IF(DA1163=1,$J1145,IF(DA1164=1,-CZ1149,IF(DA1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-DA1168*DA1171,(DA1173-DA1146)*DA1168),0)))","v":0},{"$f":"IF(DB1163=1,$J1145,IF(DB1164=1,-DA1149,IF(DB1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-DB1168*DB1171,(DB1173-DB1146)*DB1168),0)))","v":0},{"$f":"IF(DC1163=1,$J1145,IF(DC1164=1,-DB1149,IF(DC1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-DC1168*DC1171,(DC1173-DC1146)*DC1168),0)))","v":0},{"$f":"IF(DD1163=1,$J1145,IF(DD1164=1,-DC1149,IF(DD1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-DD1168*DD1171,(DD1173-DD1146)*DD1168),0)))","v":0},{"$f":"IF(DE1163=1,$J1145,IF(DE1164=1,-DD1149,IF(DE1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-DE1168*DE1171,(DE1173-DE1146)*DE1168),0)))","v":0},{"$f":"IF(DF1163=1,$J1145,IF(DF1164=1,-DE1149,IF(DF1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-DF1168*DF1171,(DF1173-DF1146)*DF1168),0)))","v":0},{"$f":"IF(DG1163=1,$J1145,IF(DG1164=1,-DF1149,IF(DG1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-DG1168*DG1171,(DG1173-DG1146)*DG1168),0)))","v":0},{"$f":"IF(DH1163=1,$J1145,IF(DH1164=1,-DG1149,IF(DH1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-DH1168*DH1171,(DH1173-DH1146)*DH1168),0)))","v":0},{"$f":"IF(DI1163=1,$J1145,IF(DI1164=1,-DH1149,IF(DI1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-DI1168*DI1171,(DI1173-DI1146)*DI1168),0)))","v":0},{"$f":"IF(DJ1163=1,$J1145,IF(DJ1164=1,-DI1149,IF(DJ1173<>0,IF($J1148=\"Serielån\",$J1145/$F1164*-DJ1168*DJ1171,(DJ1173-DJ1146)*DJ1168),0)))","v":0},{"$f":"SUM(CY1148:DJ1148)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1148}]
[1,{"$f":"\"J\"&C1145","v":"J40"},{"$f":"\"A\"&F1145","v":"ARealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ1153","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW1153","v":0},{"$f":"SUM(AL1154:AW1154)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ1153","v":0},{"$f":"SUM(AY1154:BJ1154)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW1153","v":0},{"$f":"SUM(BL1154:BW1154)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ1153","v":0},{"$f":"SUM(BY1154:CJ1154)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW1153","v":0},{"$f":"SUM(CL1154:CW1154)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ1153","v":0},{"$f":"SUM(CY1154:DJ1154)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1154}]
[1,null,{"$f":"\"RG\"&F1145","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1165=1,F1151,0)","v":0},{"$f":"+X1158+Y1157","v":0},{"$f":"+Y1158+Z1157","v":0},{"$f":"+Z1158+AA1157","v":0},{"$f":"+AA1158+AB1157","v":0},{"$f":"+AB1158+AC1157","v":0},{"$f":"+AC1158+AD1157","v":0},{"$f":"+AD1158+AE1157","v":0},{"$f":"+AE1158+AF1157","v":0},{"$f":"+AF1158+AG1157","v":0},{"$f":"+AG1158+AH1157","v":0},{"$f":"+AH1158+AI1157","v":0},{"$f":"+AI1158+AJ1157","v":0},{"$f":"+AJ1158","v":0},{"$f":"+AK1158+AL1157","v":0},{"$f":"+AL1158+AM1157","v":0},{"$f":"+AM1158+AN1157","v":0},{"$f":"+AN1158+AO1157","v":0},{"$f":"+AO1158+AP1157","v":0},{"$f":"+AP1158+AQ1157","v":0},{"$f":"+AQ1158+AR1157","v":0},{"$f":"+AR1158+AS1157","v":0},{"$f":"+AS1158+AT1157","v":0},{"$f":"+AT1158+AU1157","v":0},{"$f":"+AU1158+AV1157","v":0},{"$f":"+AV1158+AW1157","v":0},{"$f":"+AW1158","v":0},{"$f":"+AX1158+AY1157","v":0},{"$f":"+AY1158+AZ1157","v":0},{"$f":"+AZ1158+BA1157","v":0},{"$f":"+BA1158+BB1157","v":0},{"$f":"+BB1158+BC1157","v":0},{"$f":"+BC1158+BD1157","v":0},{"$f":"+BD1158+BE1157","v":0},{"$f":"+BE1158+BF1157","v":0},{"$f":"+BF1158+BG1157","v":0},{"$f":"+BG1158+BH1157","v":0},{"$f":"+BH1158+BI1157","v":0},{"$f":"+BI1158+BJ1157","v":0},{"$f":"+BJ1158","v":0},{"$f":"+BK1158+BL1157","v":0},{"$f":"+BL1158+BM1157","v":0},{"$f":"+BM1158+BN1157","v":0},{"$f":"+BN1158+BO1157","v":0},{"$f":"+BO1158+BP1157","v":0},{"$f":"+BP1158+BQ1157","v":0},{"$f":"+BQ1158+BR1157","v":0},{"$f":"+BR1158+BS1157","v":0},{"$f":"+BS1158+BT1157","v":0},{"$f":"+BT1158+BU1157","v":0},{"$f":"+BU1158+BV1157","v":0},{"$f":"+BV1158+BW1157","v":0},{"$f":"+BW1158","v":0},{"$f":"+BX1158+BY1157","v":0},{"$f":"+BY1158+BZ1157","v":0},{"$f":"+BZ1158+CA1157","v":0},{"$f":"+CA1158+CB1157","v":0},{"$f":"+CB1158+CC1157","v":0},{"$f":"+CC1158+CD1157","v":0},{"$f":"+CD1158+CE1157","v":0},{"$f":"+CE1158+CF1157","v":0},{"$f":"+CF1158+CG1157","v":0},{"$f":"+CG1158+CH1157","v":0},{"$f":"+CH1158+CI1157","v":0},{"$f":"+CI1158+CJ1157","v":0},{"$f":"+CJ1158","v":0},{"$f":"+CK1158+CL1157","v":0},{"$f":"+CL1158+CM1157","v":0},{"$f":"+CM1158+CN1157","v":0},{"$f":"+CN1158+CO1157","v":0},{"$f":"+CO1158+CP1157","v":0},{"$f":"+CP1158+CQ1157","v":0},{"$f":"+CQ1158+CR1157","v":0},{"$f":"+CR1158+CS1157","v":0},{"$f":"+CS1158+CT1157","v":0},{"$f":"+CT1158+CU1157","v":0},{"$f":"+CU1158+CV1157","v":0},{"$f":"+CV1158+CW1157","v":0},{"$f":"+CW1158","v":0},{"$f":"+CX1158+CY1157","v":0},{"$f":"+CY1158+CZ1157","v":0},{"$f":"+CZ1158+DA1157","v":0},{"$f":"+DA1158+DB1157","v":0},{"$f":"+DB1158+DC1157","v":0},{"$f":"+DC1158+DD1157","v":0},{"$f":"+DD1158+DE1157","v":0},{"$f":"+DE1158+DF1157","v":0},{"$f":"+DF1158+DG1157","v":0},{"$f":"+DG1158+DH1157","v":0},{"$f":"+DH1158+DI1157","v":0},{"$f":"+DI1158+DJ1157","v":0},{"$f":"+DJ1158","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1158}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F1146,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F1149=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1149=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1149=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1149=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1149=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1149=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1149=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1163}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1146,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1167}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1149<1,0,PMT(Y1162/$G1163,$I1145-X1166,X1149)*Y1171)","v":0},{"$f":"IF(Y1149<1,0,PMT(Z1162/$G1163,$I1145-Y1166,Y1149)*Z1171)","v":0},{"$f":"IF(Z1149<1,0,PMT(AA1162/$G1163,$I1145-Z1166,Z1149)*AA1171)","v":0},{"$f":"IF(AA1149<1,0,PMT(AB1162/$G1163,$I1145-AA1166,AA1149)*AB1171)","v":0},{"$f":"IF(AB1149<1,0,PMT(AC1162/$G1163,$I1145-AB1166,AB1149)*AC1171)","v":0},{"$f":"IF(AC1149<1,0,PMT(AD1162/$G1163,$I1145-AC1166,AC1149)*AD1171)","v":0},{"$f":"IF(AD1149<1,0,PMT(AE1162/$G1163,$I1145-AD1166,AD1149)*AE1171)","v":0},{"$f":"IF(AE1149<1,0,PMT(AF1162/$G1163,$I1145-AE1166,AE1149)*AF1171)","v":0},{"$f":"IF(AF1149<1,0,PMT(AG1162/$G1163,$I1145-AF1166,AF1149)*AG1171)","v":0},{"$f":"IF(AG1149<1,0,PMT(AH1162/$G1163,$I1145-AG1166,AG1149)*AH1171)","v":0},{"$f":"IF(AH1149<1,0,PMT(AI1162/$G1163,$I1145-AH1166,AH1149)*AI1171)","v":0},{"$f":"IF(AI1149<1,0,PMT(AJ1162/$G1163,$I1145-AI1166,AI1149)*AJ1171)","v":0},null,{"$f":"IF(AJ1149<1,0,PMT(AL1162/$G1163,$I1145-AJ1166,AJ1149)*AL1171)","v":0},{"$f":"IF(AL1149<1,0,PMT(AM1162/$G1163,$I1145-AL1166,AL1149)*AM1171)","v":0},{"$f":"IF(AM1149<1,0,PMT(AN1162/$G1163,$I1145-AM1166,AM1149)*AN1171)","v":0},{"$f":"IF(AN1149<1,0,PMT(AO1162/$G1163,$I1145-AN1166,AN1149)*AO1171)","v":0},{"$f":"IF(AO1149<1,0,PMT(AP1162/$G1163,$I1145-AO1166,AO1149)*AP1171)","v":0},{"$f":"IF(AP1149<1,0,PMT(AQ1162/$G1163,$I1145-AP1166,AP1149)*AQ1171)","v":0},{"$f":"IF(AQ1149<1,0,PMT(AR1162/$G1163,$I1145-AQ1166,AQ1149)*AR1171)","v":0},{"$f":"IF(AR1149<1,0,PMT(AS1162/$G1163,$I1145-AR1166,AR1149)*AS1171)","v":0},{"$f":"IF(AS1149<1,0,PMT(AT1162/$G1163,$I1145-AS1166,AS1149)*AT1171)","v":0},{"$f":"IF(AT1149<1,0,PMT(AU1162/$G1163,$I1145-AT1166,AT1149)*AU1171)","v":0},{"$f":"IF(AU1149<1,0,PMT(AV1162/$G1163,$I1145-AU1166,AU1149)*AV1171)","v":0},{"$f":"IF(AV1149<1,0,PMT(AW1162/$G1163,$I1145-AV1166,AV1149)*AW1171)","v":0},null,{"$f":"IF(AW1149<1,0,PMT(AY1162/$G1163,$I1145-AW1166,AW1149)*AY1171)","v":0},{"$f":"IF(AY1149<1,0,PMT(AZ1162/$G1163,$I1145-AY1166,AY1149)*AZ1171)","v":0},{"$f":"IF(AZ1149<1,0,PMT(BA1162/$G1163,$I1145-AZ1166,AZ1149)*BA1171)","v":0},{"$f":"IF(BA1149<1,0,PMT(BB1162/$G1163,$I1145-BA1166,BA1149)*BB1171)","v":0},{"$f":"IF(BB1149<1,0,PMT(BC1162/$G1163,$I1145-BB1166,BB1149)*BC1171)","v":0},{"$f":"IF(BC1149<1,0,PMT(BD1162/$G1163,$I1145-BC1166,BC1149)*BD1171)","v":0},{"$f":"IF(BD1149<1,0,PMT(BE1162/$G1163,$I1145-BD1166,BD1149)*BE1171)","v":0},{"$f":"IF(BE1149<1,0,PMT(BF1162/$G1163,$I1145-BE1166,BE1149)*BF1171)","v":0},{"$f":"IF(BF1149<1,0,PMT(BG1162/$G1163,$I1145-BF1166,BF1149)*BG1171)","v":0},{"$f":"IF(BG1149<1,0,PMT(BH1162/$G1163,$I1145-BG1166,BG1149)*BH1171)","v":0},{"$f":"IF(BH1149<1,0,PMT(BI1162/$G1163,$I1145-BH1166,BH1149)*BI1171)","v":0},{"$f":"IF(BI1149<1,0,PMT(BJ1162/$G1163,$I1145-BI1166,BI1149)*BJ1171)","v":0},null,{"$f":"IF(BJ1149<1,0,PMT(BL1162/$G1163,$I1145-BJ1166,BJ1149)*BL1171)","v":0},{"$f":"IF(BL1149<1,0,PMT(BM1162/$G1163,$I1145-BL1166,BL1149)*BM1171)","v":0},{"$f":"IF(BM1149<1,0,PMT(BN1162/$G1163,$I1145-BM1166,BM1149)*BN1171)","v":0},{"$f":"IF(BN1149<1,0,PMT(BO1162/$G1163,$I1145-BN1166,BN1149)*BO1171)","v":0},{"$f":"IF(BO1149<1,0,PMT(BP1162/$G1163,$I1145-BO1166,BO1149)*BP1171)","v":0},{"$f":"IF(BP1149<1,0,PMT(BQ1162/$G1163,$I1145-BP1166,BP1149)*BQ1171)","v":0},{"$f":"IF(BQ1149<1,0,PMT(BR1162/$G1163,$I1145-BQ1166,BQ1149)*BR1171)","v":0},{"$f":"IF(BR1149<1,0,PMT(BS1162/$G1163,$I1145-BR1166,BR1149)*BS1171)","v":0},{"$f":"IF(BS1149<1,0,PMT(BT1162/$G1163,$I1145-BS1166,BS1149)*BT1171)","v":0},{"$f":"IF(BT1149<1,0,PMT(BU1162/$G1163,$I1145-BT1166,BT1149)*BU1171)","v":0},{"$f":"IF(BU1149<1,0,PMT(BV1162/$G1163,$I1145-BU1166,BU1149)*BV1171)","v":0},{"$f":"IF(BV1149<1,0,PMT(BW1162/$G1163,$I1145-BV1166,BV1149)*BW1171)","v":0},null,{"$f":"IF(BW1149<1,0,PMT(BY1162/$G1163,$I1145-BW1166,BW1149)*BY1171)","v":0},{"$f":"IF(BY1149<1,0,PMT(BZ1162/$G1163,$I1145-BY1166,BY1149)*BZ1171)","v":0},{"$f":"IF(BZ1149<1,0,PMT(CA1162/$G1163,$I1145-BZ1166,BZ1149)*CA1171)","v":0},{"$f":"IF(CA1149<1,0,PMT(CB1162/$G1163,$I1145-CA1166,CA1149)*CB1171)","v":0},{"$f":"IF(CB1149<1,0,PMT(CC1162/$G1163,$I1145-CB1166,CB1149)*CC1171)","v":0},{"$f":"IF(CC1149<1,0,PMT(CD1162/$G1163,$I1145-CC1166,CC1149)*CD1171)","v":0},{"$f":"IF(CD1149<1,0,PMT(CE1162/$G1163,$I1145-CD1166,CD1149)*CE1171)","v":0},{"$f":"IF(CE1149<1,0,PMT(CF1162/$G1163,$I1145-CE1166,CE1149)*CF1171)","v":0},{"$f":"IF(CF1149<1,0,PMT(CG1162/$G1163,$I1145-CF1166,CF1149)*CG1171)","v":0},{"$f":"IF(CG1149<1,0,PMT(CH1162/$G1163,$I1145-CG1166,CG1149)*CH1171)","v":0},{"$f":"IF(CH1149<1,0,PMT(CI1162/$G1163,$I1145-CH1166,CH1149)*CI1171)","v":0},{"$f":"IF(CI1149<1,0,PMT(CJ1162/$G1163,$I1145-CI1166,CI1149)*CJ1171)","v":0},null,{"$f":"IF(CJ1149<1,0,PMT(CL1162/$G1163,$I1145-CJ1166,CJ1149)*CL1171)","v":0},{"$f":"IF(CL1149<1,0,PMT(CM1162/$G1163,$I1145-CL1166,CL1149)*CM1171)","v":0},{"$f":"IF(CM1149<1,0,PMT(CN1162/$G1163,$I1145-CM1166,CM1149)*CN1171)","v":0},{"$f":"IF(CN1149<1,0,PMT(CO1162/$G1163,$I1145-CN1166,CN1149)*CO1171)","v":0},{"$f":"IF(CO1149<1,0,PMT(CP1162/$G1163,$I1145-CO1166,CO1149)*CP1171)","v":0},{"$f":"IF(CP1149<1,0,PMT(CQ1162/$G1163,$I1145-CP1166,CP1149)*CQ1171)","v":0},{"$f":"IF(CQ1149<1,0,PMT(CR1162/$G1163,$I1145-CQ1166,CQ1149)*CR1171)","v":0},{"$f":"IF(CR1149<1,0,PMT(CS1162/$G1163,$I1145-CR1166,CR1149)*CS1171)","v":0},{"$f":"IF(CS1149<1,0,PMT(CT1162/$G1163,$I1145-CS1166,CS1149)*CT1171)","v":0},{"$f":"IF(CT1149<1,0,PMT(CU1162/$G1163,$I1145-CT1166,CT1149)*CU1171)","v":0},{"$f":"IF(CU1149<1,0,PMT(CV1162/$G1163,$I1145-CU1166,CU1149)*CV1171)","v":0},{"$f":"IF(CV1149<1,0,PMT(CW1162/$G1163,$I1145-CV1166,CV1149)*CW1171)","v":0},null,{"$f":"IF(CW1149<1,0,PMT(CY1162/$G1163,$I1145-CW1166,CW1149)*CY1171)","v":0},{"$f":"IF(CY1149<1,0,PMT(CZ1162/$G1163,$I1145-CY1166,CY1149)*CZ1171)","v":0},{"$f":"IF(CZ1149<1,0,PMT(DA1162/$G1163,$I1145-CZ1166,CZ1149)*DA1171)","v":0},{"$f":"IF(DA1149<1,0,PMT(DB1162/$G1163,$I1145-DA1166,DA1149)*DB1171)","v":0},{"$f":"IF(DB1149<1,0,PMT(DC1162/$G1163,$I1145-DB1166,DB1149)*DC1171)","v":0},{"$f":"IF(DC1149<1,0,PMT(DD1162/$G1163,$I1145-DC1166,DC1149)*DD1171)","v":0},{"$f":"IF(DD1149<1,0,PMT(DE1162/$G1163,$I1145-DD1166,DD1149)*DE1171)","v":0},{"$f":"IF(DE1149<1,0,PMT(DF1162/$G1163,$I1145-DE1166,DE1149)*DF1171)","v":0},{"$f":"IF(DF1149<1,0,PMT(DG1162/$G1163,$I1145-DF1166,DF1149)*DG1171)","v":0},{"$f":"IF(DG1149<1,0,PMT(DH1162/$G1163,$I1145-DG1166,DG1149)*DH1171)","v":0},{"$f":"IF(DH1149<1,0,PMT(DI1162/$G1163,$I1145-DH1166,DH1149)*DI1171)","v":0},{"$f":"IF(DI1149<1,0,PMT(DJ1162/$G1163,$I1145-DI1166,DI1149)*DJ1171)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1173}]
[1,{"$f":"\"E\"&C1174","v":"E41"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1194=1,J1174,0)","v":0},{"$f":"X1178+Y1177","v":0},{"$f":"Y1178+Z1177","v":0},{"$f":"Z1178+AA1177","v":0},{"$f":"AA1178+AB1177","v":0},{"$f":"AB1178+AC1177","v":0},{"$f":"AC1178+AD1177","v":0},{"$f":"AD1178+AE1177","v":0},{"$f":"AE1178+AF1177","v":0},{"$f":"AF1178+AG1177","v":0},{"$f":"AG1178+AH1177","v":0},{"$f":"AH1178+AI1177","v":0},{"$f":"AI1178+AJ1177","v":0},{"$f":"+AJ1178","v":0},{"$f":"AJ1178+AL1177","v":0},{"$f":"AL1178+AM1177","v":0},{"$f":"AM1178+AN1177","v":0},{"$f":"AN1178+AO1177","v":0},{"$f":"AO1178+AP1177","v":0},{"$f":"AP1178+AQ1177","v":0},{"$f":"AQ1178+AR1177","v":0},{"$f":"AR1178+AS1177","v":0},{"$f":"AS1178+AT1177","v":0},{"$f":"AT1178+AU1177","v":0},{"$f":"AU1178+AV1177","v":0},{"$f":"AV1178+AW1177","v":0},{"$f":"+AW1178","v":0},{"$f":"AW1178+AY1177","v":0},{"$f":"AY1178+AZ1177","v":0},{"$f":"AZ1178+BA1177","v":0},{"$f":"BA1178+BB1177","v":0},{"$f":"BB1178+BC1177","v":0},{"$f":"BC1178+BD1177","v":0},{"$f":"BD1178+BE1177","v":0},{"$f":"BE1178+BF1177","v":0},{"$f":"BF1178+BG1177","v":0},{"$f":"BG1178+BH1177","v":0},{"$f":"BH1178+BI1177","v":0},{"$f":"BI1178+BJ1177","v":0},{"$f":"+BJ1178","v":0},{"$f":"BJ1178+BL1177","v":0},{"$f":"BL1178+BM1177","v":0},{"$f":"BM1178+BN1177","v":0},{"$f":"BN1178+BO1177","v":0},{"$f":"BO1178+BP1177","v":0},{"$f":"BP1178+BQ1177","v":0},{"$f":"BQ1178+BR1177","v":0},{"$f":"BR1178+BS1177","v":0},{"$f":"BS1178+BT1177","v":0},{"$f":"BT1178+BU1177","v":0},{"$f":"BU1178+BV1177","v":0},{"$f":"BV1178+BW1177","v":0},{"$f":"+BW1178","v":0},{"$f":"BW1178+BY1177","v":0},{"$f":"BY1178+BZ1177","v":0},{"$f":"BZ1178+CA1177","v":0},{"$f":"CA1178+CB1177","v":0},{"$f":"CB1178+CC1177","v":0},{"$f":"CC1178+CD1177","v":0},{"$f":"CD1178+CE1177","v":0},{"$f":"CE1178+CF1177","v":0},{"$f":"CF1178+CG1177","v":0},{"$f":"CG1178+CH1177","v":0},{"$f":"CH1178+CI1177","v":0},{"$f":"CI1178+CJ1177","v":0},{"$f":"+CJ1178","v":0},{"$f":"CJ1178+CL1177","v":0},{"$f":"CL1178+CM1177","v":0},{"$f":"CM1178+CN1177","v":0},{"$f":"CN1178+CO1177","v":0},{"$f":"CO1178+CP1177","v":0},{"$f":"CP1178+CQ1177","v":0},{"$f":"CQ1178+CR1177","v":0},{"$f":"CR1178+CS1177","v":0},{"$f":"CS1178+CT1177","v":0},{"$f":"CT1178+CU1177","v":0},{"$f":"CU1178+CV1177","v":0},{"$f":"CV1178+CW1177","v":0},{"$f":"+CW1178","v":0},{"$f":"CW1178+CY1177","v":0},{"$f":"CY1178+CZ1177","v":0},{"$f":"CZ1178+DA1177","v":0},{"$f":"DA1178+DB1177","v":0},{"$f":"DB1178+DC1177","v":0},{"$f":"DC1178+DD1177","v":0},{"$f":"DD1178+DE1177","v":0},{"$f":"DE1178+DF1177","v":0},{"$f":"DF1178+DG1177","v":0},{"$f":"DG1178+DH1177","v":0},{"$f":"DH1178+DI1177","v":0},{"$f":"DI1178+DJ1177","v":0},{"$f":"+DJ1178","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1178}]
[1,{"$f":"\"K\"&C1174","v":"K41"},{"$f":"\"A\"&F1174","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1177*Y1199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL1177*AL1199","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1184:AW1184)","v":0},{"$f":"+AY1177*AY1199","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1184:BJ1184)","v":0},{"$f":"+BL1177*BL1199","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1184:BW1184)","v":0},{"$f":"+BY1177*BY1199","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1184:CJ1184)","v":0},{"$f":"+CL1177*CL1199","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1184:CW1184)","v":0},{"$f":"+CY1177*CY1199","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1184:DJ1184)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1184}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1188}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F1176","v":0},{"$f":"IF(Z1174=\"\",Y1191,Z1174)","v":0},{"$f":"IF(AA1174=\"\",Z1191,AA1174)","v":0},{"$f":"IF(AB1174=\"\",AA1191,AB1174)","v":0},{"$f":"IF(AC1174=\"\",AB1191,AC1174)","v":0},{"$f":"IF(AD1174=\"\",AC1191,AD1174)","v":0},{"$f":"IF(AE1174=\"\",AD1191,AE1174)","v":0},{"$f":"IF(AF1174=\"\",AE1191,AF1174)","v":0},{"$f":"IF(AG1174=\"\",AF1191,AG1174)","v":0},{"$f":"IF(AH1174=\"\",AG1191,AH1174)","v":0},{"$f":"IF(AI1174=\"\",AH1191,AI1174)","v":0},{"$f":"IF(AJ1174=\"\",AI1191,AJ1174)","v":0},null,{"$f":"IF(AL1174=\"\",AJ1191,AL1174)","v":0},{"$f":"IF(AM1174=\"\",AL1191,AM1174)","v":0},{"$f":"IF(AN1174=\"\",AM1191,AN1174)","v":0},{"$f":"IF(AO1174=\"\",AN1191,AO1174)","v":0},{"$f":"IF(AP1174=\"\",AO1191,AP1174)","v":0},{"$f":"IF(AQ1174=\"\",AP1191,AQ1174)","v":0},{"$f":"IF(AR1174=\"\",AQ1191,AR1174)","v":0},{"$f":"IF(AS1174=\"\",AR1191,AS1174)","v":0},{"$f":"IF(AT1174=\"\",AS1191,AT1174)","v":0},{"$f":"IF(AU1174=\"\",AT1191,AU1174)","v":0},{"$f":"IF(AV1174=\"\",AU1191,AV1174)","v":0},{"$f":"IF(AW1174=\"\",AV1191,AW1174)","v":0},null,{"$f":"IF(AY1174=\"\",AW1191,AY1174)","v":0},{"$f":"IF(AZ1174=\"\",AY1191,AZ1174)","v":0},{"$f":"IF(BA1174=\"\",AZ1191,BA1174)","v":0},{"$f":"IF(BB1174=\"\",BA1191,BB1174)","v":0},{"$f":"IF(BC1174=\"\",BB1191,BC1174)","v":0},{"$f":"IF(BD1174=\"\",BC1191,BD1174)","v":0},{"$f":"IF(BE1174=\"\",BD1191,BE1174)","v":0},{"$f":"IF(BF1174=\"\",BE1191,BF1174)","v":0},{"$f":"IF(BG1174=\"\",BF1191,BG1174)","v":0},{"$f":"IF(BH1174=\"\",BG1191,BH1174)","v":0},{"$f":"IF(BI1174=\"\",BH1191,BI1174)","v":0},{"$f":"IF(BJ1174=\"\",BI1191,BJ1174)","v":0},null,{"$f":"IF(BL1174=\"\",BJ1191,BL1174)","v":0},{"$f":"IF(BM1174=\"\",BL1191,BM1174)","v":0},{"$f":"IF(BN1174=\"\",BM1191,BN1174)","v":0},{"$f":"IF(BO1174=\"\",BN1191,BO1174)","v":0},{"$f":"IF(BP1174=\"\",BO1191,BP1174)","v":0},{"$f":"IF(BQ1174=\"\",BP1191,BQ1174)","v":0},{"$f":"IF(BR1174=\"\",BQ1191,BR1174)","v":0},{"$f":"IF(BS1174=\"\",BR1191,BS1174)","v":0},{"$f":"IF(BT1174=\"\",BS1191,BT1174)","v":0},{"$f":"IF(BU1174=\"\",BT1191,BU1174)","v":0},{"$f":"IF(BV1174=\"\",BU1191,BV1174)","v":0},{"$f":"IF(BW1174=\"\",BV1191,BW1174)","v":0},null,{"$f":"IF(BY1174=\"\",BW1191,BY1174)","v":0},{"$f":"IF(BZ1174=\"\",BY1191,BZ1174)","v":0},{"$f":"IF(CA1174=\"\",BZ1191,CA1174)","v":0},{"$f":"IF(CB1174=\"\",CA1191,CB1174)","v":0},{"$f":"IF(CC1174=\"\",CB1191,CC1174)","v":0},{"$f":"IF(CD1174=\"\",CC1191,CD1174)","v":0},{"$f":"IF(CE1174=\"\",CD1191,CE1174)","v":0},{"$f":"IF(CF1174=\"\",CE1191,CF1174)","v":0},{"$f":"IF(CG1174=\"\",CF1191,CG1174)","v":0},{"$f":"IF(CH1174=\"\",CG1191,CH1174)","v":0},{"$f":"IF(CI1174=\"\",CH1191,CI1174)","v":0},{"$f":"IF(CJ1174=\"\",CI1191,CJ1174)","v":0},null,{"$f":"IF(CL1174=\"\",CJ1191,CL1174)","v":0},{"$f":"IF(CM1174=\"\",CL1191,CM1174)","v":0},{"$f":"IF(CN1174=\"\",CM1191,CN1174)","v":0},{"$f":"IF(CO1174=\"\",CN1191,CO1174)","v":0},{"$f":"IF(CP1174=\"\",CO1191,CP1174)","v":0},{"$f":"IF(CQ1174=\"\",CP1191,CQ1174)","v":0},{"$f":"IF(CR1174=\"\",CQ1191,CR1174)","v":0},{"$f":"IF(CS1174=\"\",CR1191,CS1174)","v":0},{"$f":"IF(CT1174=\"\",CS1191,CT1174)","v":0},{"$f":"IF(CU1174=\"\",CT1191,CU1174)","v":0},{"$f":"IF(CV1174=\"\",CU1191,CV1174)","v":0},{"$f":"IF(CW1174=\"\",CV1191,CW1174)","v":0},null,{"$f":"IF(CY1174=\"\",CW1191,CY1174)","v":0},{"$f":"IF(CZ1174=\"\",CY1191,CZ1174)","v":0},{"$f":"IF(DA1174=\"\",CZ1191,DA1174)","v":0},{"$f":"IF(DB1174=\"\",DA1191,DB1174)","v":0},{"$f":"IF(DC1174=\"\",DB1191,DC1174)","v":0},{"$f":"IF(DD1174=\"\",DC1191,DD1174)","v":0},{"$f":"IF(DE1174=\"\",DD1191,DE1174)","v":0},{"$f":"IF(DF1174=\"\",DE1191,DF1174)","v":0},{"$f":"IF(DG1174=\"\",DF1191,DG1174)","v":0},{"$f":"IF(DH1174=\"\",DG1191,DH1174)","v":0},{"$f":"IF(DI1174=\"\",DH1191,DI1174)","v":0},{"$f":"IF(DJ1174=\"\",DI1191,DJ1174)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1191}]
[2,null,null,null,null,{"$f":"ADDRESS($DT1194,AJ$5+25-(12/$G1192),4)&\":\"&ADDRESS($DT1194,AJ$5+24,4)","v":"AH1194:AJ1194"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1195=X1195,0,IF(Y1195=$I1174,1,0))","v":0},{"$f":"IF(Z1195=Y1195,0,IF(Z1195=$I1174,1,0))","v":0},{"$f":"IF(AA1195=Z1195,0,IF(AA1195=$I1174,1,0))","v":0},{"$f":"IF(AB1195=AA1195,0,IF(AB1195=$I1174,1,0))","v":0},{"$f":"IF(AC1195=AB1195,0,IF(AC1195=$I1174,1,0))","v":0},{"$f":"IF(AD1195=AC1195,0,IF(AD1195=$I1174,1,0))","v":0},{"$f":"IF(AE1195=AD1195,0,IF(AE1195=$I1174,1,0))","v":0},{"$f":"IF(AF1195=AE1195,0,IF(AF1195=$I1174,1,0))","v":0},{"$f":"IF(AG1195=AF1195,0,IF(AG1195=$I1174,1,0))","v":0},{"$f":"IF(AH1195=AG1195,0,IF(AH1195=$I1174,1,0))","v":0},{"$f":"IF(AI1195=AH1195,0,IF(AI1195=$I1174,1,0))","v":0},{"$f":"IF(AJ1195=AI1195,0,IF(AJ1195=$I1174,1,0))","v":0},null,{"$f":"IF(AL1195=AJ1195,0,IF(AL1195=$I1174,1,0))","v":0},{"$f":"IF(AM1195=AL1195,0,IF(AM1195=$I1174,1,0))","v":0},{"$f":"IF(AN1195=AM1195,0,IF(AN1195=$I1174,1,0))","v":0},{"$f":"IF(AO1195=AN1195,0,IF(AO1195=$I1174,1,0))","v":0},{"$f":"IF(AP1195=AO1195,0,IF(AP1195=$I1174,1,0))","v":0},{"$f":"IF(AQ1195=AP1195,0,IF(AQ1195=$I1174,1,0))","v":0},{"$f":"IF(AR1195=AQ1195,0,IF(AR1195=$I1174,1,0))","v":0},{"$f":"IF(AS1195=AR1195,0,IF(AS1195=$I1174,1,0))","v":0},{"$f":"IF(AT1195=AS1195,0,IF(AT1195=$I1174,1,0))","v":0},{"$f":"IF(AU1195=AT1195,0,IF(AU1195=$I1174,1,0))","v":0},{"$f":"IF(AV1195=AU1195,0,IF(AV1195=$I1174,1,0))","v":0},{"$f":"IF(AW1195=AV1195,0,IF(AW1195=$I1174,1,0))","v":0},null,{"$f":"IF(AY1195=AW1195,0,IF(AY1195=$I1174,1,0))","v":0},{"$f":"IF(AZ1195=AY1195,0,IF(AZ1195=$I1174,1,0))","v":0},{"$f":"IF(BA1195=AZ1195,0,IF(BA1195=$I1174,1,0))","v":0},{"$f":"IF(BB1195=BA1195,0,IF(BB1195=$I1174,1,0))","v":0},{"$f":"IF(BC1195=BB1195,0,IF(BC1195=$I1174,1,0))","v":0},{"$f":"IF(BD1195=BC1195,0,IF(BD1195=$I1174,1,0))","v":0},{"$f":"IF(BE1195=BD1195,0,IF(BE1195=$I1174,1,0))","v":0},{"$f":"IF(BF1195=BE1195,0,IF(BF1195=$I1174,1,0))","v":0},{"$f":"IF(BG1195=BF1195,0,IF(BG1195=$I1174,1,0))","v":0},{"$f":"IF(BH1195=BG1195,0,IF(BH1195=$I1174,1,0))","v":0},{"$f":"IF(BI1195=BH1195,0,IF(BI1195=$I1174,1,0))","v":0},{"$f":"IF(BJ1195=BI1195,0,IF(BJ1195=$I1174,1,0))","v":0},null,{"$f":"IF(BL1195=BJ1195,0,IF(BL1195=$I1174,1,0))","v":0},{"$f":"IF(BM1195=BL1195,0,IF(BM1195=$I1174,1,0))","v":0},{"$f":"IF(BN1195=BM1195,0,IF(BN1195=$I1174,1,0))","v":0},{"$f":"IF(BO1195=BN1195,0,IF(BO1195=$I1174,1,0))","v":0},{"$f":"IF(BP1195=BO1195,0,IF(BP1195=$I1174,1,0))","v":0},{"$f":"IF(BQ1195=BP1195,0,IF(BQ1195=$I1174,1,0))","v":0},{"$f":"IF(BR1195=BQ1195,0,IF(BR1195=$I1174,1,0))","v":0},{"$f":"IF(BS1195=BR1195,0,IF(BS1195=$I1174,1,0))","v":0},{"$f":"IF(BT1195=BS1195,0,IF(BT1195=$I1174,1,0))","v":0},{"$f":"IF(BU1195=BT1195,0,IF(BU1195=$I1174,1,0))","v":0},{"$f":"IF(BV1195=BU1195,0,IF(BV1195=$I1174,1,0))","v":0},{"$f":"IF(BW1195=BV1195,0,IF(BW1195=$I1174,1,0))","v":0},null,{"$f":"IF(BY1195=BW1195,0,IF(BY1195=$I1174,1,0))","v":0},{"$f":"IF(BZ1195=BY1195,0,IF(BZ1195=$I1174,1,0))","v":0},{"$f":"IF(CA1195=BZ1195,0,IF(CA1195=$I1174,1,0))","v":0},{"$f":"IF(CB1195=CA1195,0,IF(CB1195=$I1174,1,0))","v":0},{"$f":"IF(CC1195=CB1195,0,IF(CC1195=$I1174,1,0))","v":0},{"$f":"IF(CD1195=CC1195,0,IF(CD1195=$I1174,1,0))","v":0},{"$f":"IF(CE1195=CD1195,0,IF(CE1195=$I1174,1,0))","v":0},{"$f":"IF(CF1195=CE1195,0,IF(CF1195=$I1174,1,0))","v":0},{"$f":"IF(CG1195=CF1195,0,IF(CG1195=$I1174,1,0))","v":0},{"$f":"IF(CH1195=CG1195,0,IF(CH1195=$I1174,1,0))","v":0},{"$f":"IF(CI1195=CH1195,0,IF(CI1195=$I1174,1,0))","v":0},{"$f":"IF(CJ1195=CI1195,0,IF(CJ1195=$I1174,1,0))","v":0},null,{"$f":"IF(CL1195=CJ1195,0,IF(CL1195=$I1174,1,0))","v":0},{"$f":"IF(CM1195=CL1195,0,IF(CM1195=$I1174,1,0))","v":0},{"$f":"IF(CN1195=CM1195,0,IF(CN1195=$I1174,1,0))","v":0},{"$f":"IF(CO1195=CN1195,0,IF(CO1195=$I1174,1,0))","v":0},{"$f":"IF(CP1195=CO1195,0,IF(CP1195=$I1174,1,0))","v":0},{"$f":"IF(CQ1195=CP1195,0,IF(CQ1195=$I1174,1,0))","v":0},{"$f":"IF(CR1195=CQ1195,0,IF(CR1195=$I1174,1,0))","v":0},{"$f":"IF(CS1195=CR1195,0,IF(CS1195=$I1174,1,0))","v":0},{"$f":"IF(CT1195=CS1195,0,IF(CT1195=$I1174,1,0))","v":0},{"$f":"IF(CU1195=CT1195,0,IF(CU1195=$I1174,1,0))","v":0},{"$f":"IF(CV1195=CU1195,0,IF(CV1195=$I1174,1,0))","v":0},{"$f":"IF(CW1195=CV1195,0,IF(CW1195=$I1174,1,0))","v":0},null,{"$f":"IF(CY1195=CW1195,0,IF(CY1195=$I1174,1,0))","v":0},{"$f":"IF(CZ1195=CY1195,0,IF(CZ1195=$I1174,1,0))","v":0},{"$f":"IF(DA1195=CZ1195,0,IF(DA1195=$I1174,1,0))","v":0},{"$f":"IF(DB1195=DA1195,0,IF(DB1195=$I1174,1,0))","v":0},{"$f":"IF(DC1195=DB1195,0,IF(DC1195=$I1174,1,0))","v":0},{"$f":"IF(DD1195=DC1195,0,IF(DD1195=$I1174,1,0))","v":0},{"$f":"IF(DE1195=DD1195,0,IF(DE1195=$I1174,1,0))","v":0},{"$f":"IF(DF1195=DE1195,0,IF(DF1195=$I1174,1,0))","v":0},{"$f":"IF(DG1195=DF1195,0,IF(DG1195=$I1174,1,0))","v":0},{"$f":"IF(DH1195=DG1195,0,IF(DH1195=$I1174,1,0))","v":0},{"$f":"IF(DI1195=DH1195,0,IF(DI1195=$I1174,1,0))","v":0},{"$f":"IF(DJ1195=DI1195,0,IF(DJ1195=$I1174,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1198}]
[{"$f":"IF(J1203=0,1,0)","v":1},{"$f":"\"A\"&C1203","v":"A42"},{"$f":"+C1174+1","v":42},null,{"$f":"\"Lån \"&C1203","v":"Lån 42"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y1220:AJ1220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL1220:AW1220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY1220:BJ1220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL1220:BW1220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY1220:CJ1220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL1220:CW1220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY1220:DJ1220)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1203}]
[{"$f":"A1203","v":1},{"$f":"\"B\"&C1203","v":"B42"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1222=1,X1207*-Y1220/$G1221*SUM(Y1229:AJ1229),X1207*-Y1220/$G1221*Y1229)","v":0},{"$f":"IF(Z1222=1,Y1207*-Z1220/$G1221*SUM(Z1229:AL1229),Y1207*-Z1220/$G1221*Z1229)","v":0},{"$f":"IF(AA1222=1,Z1207*-AA1220/$G1221*SUM(AA1229:AM1229),Z1207*-AA1220/$G1221*AA1229)","v":0},{"$f":"IF(AB1222=1,AA1207*-AB1220/$G1221*SUM(AB1229:AN1229),AA1207*-AB1220/$G1221*AB1229)","v":0},{"$f":"IF(AC1222=1,AB1207*-AC1220/$G1221*SUM(AC1229:AO1229),AB1207*-AC1220/$G1221*AC1229)","v":0},{"$f":"IF(AD1222=1,AC1207*-AD1220/$G1221*SUM(AD1229:AP1229),AC1207*-AD1220/$G1221*AD1229)","v":0},{"$f":"IF(AE1222=1,AD1207*-AE1220/$G1221*SUM(AE1229:AQ1229),AD1207*-AE1220/$G1221*AE1229)","v":0},{"$f":"IF(AF1222=1,AE1207*-AF1220/$G1221*SUM(AF1229:AR1229),AE1207*-AF1220/$G1221*AF1229)","v":0},{"$f":"IF(AG1222=1,AF1207*-AG1220/$G1221*SUM(AG1229:AS1229),AF1207*-AG1220/$G1221*AG1229)","v":0},{"$f":"IF(AH1222=1,AG1207*-AH1220/$G1221*SUM(AH1229:AT1229),AG1207*-AH1220/$G1221*AH1229)","v":0},{"$f":"IF(AI1222=1,AH1207*-AI1220/$G1221*SUM(AI1229:AU1229),AH1207*-AI1220/$G1221*AI1229)","v":0},{"$f":"IF(AJ1222=1,AI1207*-AJ1220/$G1221*SUM(AJ1229:AV1229),AI1207*-AJ1220/$G1221*AJ1229)","v":0},{"$f":"SUM(Y1204:AJ1204)","v":0},{"$f":"IF(AL1222=1,AJ1207*-AL1220/$G1221*SUM(AL1229:AW1229),AJ1207*-AL1220/$G1221*AL1229)","v":0},{"$f":"IF(AM1222=1,AL1207*-AM1220/$G1221*SUM(AM1229:AZ1229),AL1207*-AM1220/$G1221*AM1229)","v":0},{"$f":"IF(AN1222=1,AM1207*-AN1220/$G1221*SUM(AN1229:BA1229),AM1207*-AN1220/$G1221*AN1229)","v":0},{"$f":"IF(AO1222=1,AN1207*-AO1220/$G1221*SUM(AO1229:BB1229),AN1207*-AO1220/$G1221*AO1229)","v":0},{"$f":"IF(AP1222=1,AO1207*-AP1220/$G1221*SUM(AP1229:BC1229),AO1207*-AP1220/$G1221*AP1229)","v":0},{"$f":"IF(AQ1222=1,AP1207*-AQ1220/$G1221*SUM(AQ1229:BD1229),AP1207*-AQ1220/$G1221*AQ1229)","v":0},{"$f":"IF(AR1222=1,AQ1207*-AR1220/$G1221*SUM(AR1229:BE1229),AQ1207*-AR1220/$G1221*AR1229)","v":0},{"$f":"IF(AS1222=1,AR1207*-AS1220/$G1221*SUM(AS1229:BF1229),AR1207*-AS1220/$G1221*AS1229)","v":0},{"$f":"IF(AT1222=1,AS1207*-AT1220/$G1221*SUM(AT1229:BG1229),AS1207*-AT1220/$G1221*AT1229)","v":0},{"$f":"IF(AU1222=1,AT1207*-AU1220/$G1221*SUM(AU1229:BH1229),AT1207*-AU1220/$G1221*AU1229)","v":0},{"$f":"IF(AV1222=1,AU1207*-AV1220/$G1221*SUM(AV1229:BI1229),AU1207*-AV1220/$G1221*AV1229)","v":0},{"$f":"IF(AW1222=1,AV1207*-AW1220/$G1221*SUM(AW1229:BJ1229),AV1207*-AW1220/$G1221*AW1229)","v":0},{"$f":"SUM(AL1204:AW1204)","v":0},{"$f":"IF(AY1222=1,AW1207*-AY1220/$G1221*SUM(AY1229:BJ1229),AW1207*-AY1220/$G1221*AY1229)","v":0},{"$f":"IF(AZ1222=1,AY1207*-AZ1220/$G1221*SUM(AZ1229:BM1229),AY1207*-AZ1220/$G1221*AZ1229)","v":0},{"$f":"IF(BA1222=1,AZ1207*-BA1220/$G1221*SUM(BA1229:BN1229),AZ1207*-BA1220/$G1221*BA1229)","v":0},{"$f":"IF(BB1222=1,BA1207*-BB1220/$G1221*SUM(BB1229:BO1229),BA1207*-BB1220/$G1221*BB1229)","v":0},{"$f":"IF(BC1222=1,BB1207*-BC1220/$G1221*SUM(BC1229:BP1229),BB1207*-BC1220/$G1221*BC1229)","v":0},{"$f":"IF(BD1222=1,BC1207*-BD1220/$G1221*SUM(BD1229:BQ1229),BC1207*-BD1220/$G1221*BD1229)","v":0},{"$f":"IF(BE1222=1,BD1207*-BE1220/$G1221*SUM(BE1229:BR1229),BD1207*-BE1220/$G1221*BE1229)","v":0},{"$f":"IF(BF1222=1,BE1207*-BF1220/$G1221*SUM(BF1229:BS1229),BE1207*-BF1220/$G1221*BF1229)","v":0},{"$f":"IF(BG1222=1,BF1207*-BG1220/$G1221*SUM(BG1229:BT1229),BF1207*-BG1220/$G1221*BG1229)","v":0},{"$f":"IF(BH1222=1,BG1207*-BH1220/$G1221*SUM(BH1229:BU1229),BG1207*-BH1220/$G1221*BH1229)","v":0},{"$f":"IF(BI1222=1,BH1207*-BI1220/$G1221*SUM(BI1229:BV1229),BH1207*-BI1220/$G1221*BI1229)","v":0},{"$f":"IF(BJ1222=1,BI1207*-BJ1220/$G1221*SUM(BJ1229:BW1229),BI1207*-BJ1220/$G1221*BJ1229)","v":0},{"$f":"SUM(AY1204:BJ1204)","v":0},{"$f":"IF(BL1222=1,BJ1207*-BL1220/$G1221*SUM(BL1229:BW1229),BJ1207*-BL1220/$G1221*BL1229)","v":0},{"$f":"IF(BM1222=1,BL1207*-BM1220/$G1221*SUM(BM1229:BZ1229),BL1207*-BM1220/$G1221*BM1229)","v":0},{"$f":"IF(BN1222=1,BM1207*-BN1220/$G1221*SUM(BN1229:CA1229),BM1207*-BN1220/$G1221*BN1229)","v":0},{"$f":"IF(BO1222=1,BN1207*-BO1220/$G1221*SUM(BO1229:CB1229),BN1207*-BO1220/$G1221*BO1229)","v":0},{"$f":"IF(BP1222=1,BO1207*-BP1220/$G1221*SUM(BP1229:CC1229),BO1207*-BP1220/$G1221*BP1229)","v":0},{"$f":"IF(BQ1222=1,BP1207*-BQ1220/$G1221*SUM(BQ1229:CD1229),BP1207*-BQ1220/$G1221*BQ1229)","v":0},{"$f":"IF(BR1222=1,BQ1207*-BR1220/$G1221*SUM(BR1229:CE1229),BQ1207*-BR1220/$G1221*BR1229)","v":0},{"$f":"IF(BS1222=1,BR1207*-BS1220/$G1221*SUM(BS1229:CF1229),BR1207*-BS1220/$G1221*BS1229)","v":0},{"$f":"IF(BT1222=1,BS1207*-BT1220/$G1221*SUM(BT1229:CG1229),BS1207*-BT1220/$G1221*BT1229)","v":0},{"$f":"IF(BU1222=1,BT1207*-BU1220/$G1221*SUM(BU1229:CH1229),BT1207*-BU1220/$G1221*BU1229)","v":0},{"$f":"IF(BV1222=1,BU1207*-BV1220/$G1221*SUM(BV1229:CI1229),BU1207*-BV1220/$G1221*BV1229)","v":0},{"$f":"IF(BW1222=1,BV1207*-BW1220/$G1221*SUM(BW1229:CJ1229),BV1207*-BW1220/$G1221*BW1229)","v":0},{"$f":"SUM(BL1204:BW1204)","v":0},{"$f":"IF(BY1222=1,BW1207*-BY1220/$G1221*SUM(BY1229:CJ1229),BW1207*-BY1220/$G1221*BY1229)","v":0},{"$f":"IF(BZ1222=1,BY1207*-BZ1220/$G1221*SUM(BZ1229:CM1229),BY1207*-BZ1220/$G1221*BZ1229)","v":0},{"$f":"IF(CA1222=1,BZ1207*-CA1220/$G1221*SUM(CA1229:CN1229),BZ1207*-CA1220/$G1221*CA1229)","v":0},{"$f":"IF(CB1222=1,CA1207*-CB1220/$G1221*SUM(CB1229:CO1229),CA1207*-CB1220/$G1221*CB1229)","v":0},{"$f":"IF(CC1222=1,CB1207*-CC1220/$G1221*SUM(CC1229:CP1229),CB1207*-CC1220/$G1221*CC1229)","v":0},{"$f":"IF(CD1222=1,CC1207*-CD1220/$G1221*SUM(CD1229:CQ1229),CC1207*-CD1220/$G1221*CD1229)","v":0},{"$f":"IF(CE1222=1,CD1207*-CE1220/$G1221*SUM(CE1229:CR1229),CD1207*-CE1220/$G1221*CE1229)","v":0},{"$f":"IF(CF1222=1,CE1207*-CF1220/$G1221*SUM(CF1229:CS1229),CE1207*-CF1220/$G1221*CF1229)","v":0},{"$f":"IF(CG1222=1,CF1207*-CG1220/$G1221*SUM(CG1229:CT1229),CF1207*-CG1220/$G1221*CG1229)","v":0},{"$f":"IF(CH1222=1,CG1207*-CH1220/$G1221*SUM(CH1229:CU1229),CG1207*-CH1220/$G1221*CH1229)","v":0},{"$f":"IF(CI1222=1,CH1207*-CI1220/$G1221*SUM(CI1229:CV1229),CH1207*-CI1220/$G1221*CI1229)","v":0},{"$f":"IF(CJ1222=1,CI1207*-CJ1220/$G1221*SUM(CJ1229:CW1229),CI1207*-CJ1220/$G1221*CJ1229)","v":0},{"$f":"SUM(BY1204:CJ1204)","v":0},{"$f":"IF(CL1222=1,CJ1207*-CL1220/$G1221*SUM(CL1229:CW1229),CJ1207*-CL1220/$G1221*CL1229)","v":0},{"$f":"IF(CM1222=1,CL1207*-CM1220/$G1221*SUM(CM1229:CZ1229),CL1207*-CM1220/$G1221*CM1229)","v":0},{"$f":"IF(CN1222=1,CM1207*-CN1220/$G1221*SUM(CN1229:DA1229),CM1207*-CN1220/$G1221*CN1229)","v":0},{"$f":"IF(CO1222=1,CN1207*-CO1220/$G1221*SUM(CO1229:DB1229),CN1207*-CO1220/$G1221*CO1229)","v":0},{"$f":"IF(CP1222=1,CO1207*-CP1220/$G1221*SUM(CP1229:DC1229),CO1207*-CP1220/$G1221*CP1229)","v":0},{"$f":"IF(CQ1222=1,CP1207*-CQ1220/$G1221*SUM(CQ1229:DD1229),CP1207*-CQ1220/$G1221*CQ1229)","v":0},{"$f":"IF(CR1222=1,CQ1207*-CR1220/$G1221*SUM(CR1229:DE1229),CQ1207*-CR1220/$G1221*CR1229)","v":0},{"$f":"IF(CS1222=1,CR1207*-CS1220/$G1221*SUM(CS1229:DF1229),CR1207*-CS1220/$G1221*CS1229)","v":0},{"$f":"IF(CT1222=1,CS1207*-CT1220/$G1221*SUM(CT1229:DG1229),CS1207*-CT1220/$G1221*CT1229)","v":0},{"$f":"IF(CU1222=1,CT1207*-CU1220/$G1221*SUM(CU1229:DH1229),CT1207*-CU1220/$G1221*CU1229)","v":0},{"$f":"IF(CV1222=1,CU1207*-CV1220/$G1221*SUM(CV1229:DI1229),CU1207*-CV1220/$G1221*CV1229)","v":0},{"$f":"IF(CW1222=1,CV1207*-CW1220/$G1221*SUM(CW1229:DJ1229),CV1207*-CW1220/$G1221*CW1229)","v":0},{"$f":"SUM(CL1204:CW1204)","v":0},{"$f":"IF(CY1222=1,CW1207*-CY1220/$G1221*SUM(CY1229:DJ1229),CW1207*-CY1220/$G1221*CY1229)","v":0},{"$f":"IF(CZ1222=1,CY1207*-CZ1220/$G1221*SUM(CZ1229:DM1229),CY1207*-CZ1220/$G1221*CZ1229)","v":0},{"$f":"IF(DA1222=1,CZ1207*-DA1220/$G1221*SUM(DA1229:DN1229),CZ1207*-DA1220/$G1221*DA1229)","v":0},{"$f":"IF(DB1222=1,DA1207*-DB1220/$G1221*SUM(DB1229:DO1229),DA1207*-DB1220/$G1221*DB1229)","v":0},{"$f":"IF(DC1222=1,DB1207*-DC1220/$G1221*SUM(DC1229:DP1229),DB1207*-DC1220/$G1221*DC1229)","v":0},{"$f":"IF(DD1222=1,DC1207*-DD1220/$G1221*SUM(DD1229:DQ1229),DC1207*-DD1220/$G1221*DD1229)","v":0},{"$f":"IF(DE1222=1,DD1207*-DE1220/$G1221*SUM(DE1229:DR1229),DD1207*-DE1220/$G1221*DE1229)","v":0},{"$f":"IF(DF1222=1,DE1207*-DF1220/$G1221*SUM(DF1229:DS1229),DE1207*-DF1220/$G1221*DF1229)","v":0},{"$f":"IF(DG1222=1,DF1207*-DG1220/$G1221*SUM(DG1229:DT1229),DF1207*-DG1220/$G1221*DG1229)","v":0},{"$f":"IF(DH1222=1,DG1207*-DH1220/$G1221*SUM(DH1229:DU1229),DG1207*-DH1220/$G1221*DH1229)","v":0},{"$f":"IF(DI1222=1,DH1207*-DI1220/$G1221*SUM(DI1229:DU1229),DH1207*-DI1220/$G1221*DI1229)","v":0},{"$f":"IF(DJ1222=1,DI1207*-DJ1220/$G1221*SUM(DJ1229:DU1229),DI1207*-DJ1220/$G1221*DJ1229)","v":0},{"$f":"SUM(CY1204:DJ1204)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1204}]
[1,{"$f":"\"F\"&C1203","v":"F42"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1204*Y1228","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y1208:AJ1208)","v":0},{"$f":"+AL1204*AL1228","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1208:AW1208)","v":0},{"$f":"+AY1204*AY1228","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1208:BJ1208)","v":0},{"$f":"+BL1204*BL1228","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1208:BW1208)","v":0},{"$f":"+BY1204*BY1228","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1208:CJ1208)","v":0},{"$f":"+CL1204*CL1228","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1208:CW1208)","v":0},{"$f":"+CY1204*CY1228","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1208:DJ1208)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1208}]
[1,{"$f":"\"M\"&C1203","v":"M42"},{"$f":"\"A\"&F1203","v":"ARealkreditlån"},null,{"$f":"+A1215","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1221=1,$F1209,IF(Y1222=1,-X1216,IF(Y$38=1,-X1216,IF(Y$6=12,IF(Y1223=1,-$F1209/($I1203/$G1221)*SUM(N1223:Y1223)/12,0),0))))","v":0},{"$f":"IF(Z1221=1,$F1209,IF(Z1222=1,-Y1216,IF(Z$38=1,-Y1216,IF(Z$6=12,IF(Z1223=1,-$F1209/($I1203/$G1221)*SUM(O1223:Z1223)/12,0),0))))","v":0},{"$f":"IF(AA1221=1,$F1209,IF(AA1222=1,-Z1216,IF(AA$38=1,-Z1216,IF(AA$6=12,IF(AA1223=1,-$F1209/($I1203/$G1221)*SUM(P1223:AA1223)/12,0),0))))","v":0},{"$f":"IF(AB1221=1,$F1209,IF(AB1222=1,-AA1216,IF(AB$38=1,-AA1216,IF(AB$6=12,IF(AB1223=1,-$F1209/($I1203/$G1221)*SUM(Q1223:AB1223)/12,0),0))))","v":0},{"$f":"IF(AC1221=1,$F1209,IF(AC1222=1,-AB1216,IF(AC$38=1,-AB1216,IF(AC$6=12,IF(AC1223=1,-$F1209/($I1203/$G1221)*SUM(R1223:AC1223)/12,0),0))))","v":0},{"$f":"IF(AD1221=1,$F1209,IF(AD1222=1,-AC1216,IF(AD$38=1,-AC1216,IF(AD$6=12,IF(AD1223=1,-$F1209/($I1203/$G1221)*SUM(S1223:AD1223)/12,0),0))))","v":0},{"$f":"IF(AE1221=1,$F1209,IF(AE1222=1,-AD1216,IF(AE$38=1,-AD1216,IF(AE$6=12,IF(AE1223=1,-$F1209/($I1203/$G1221)*SUM(T1223:AE1223)/12,0),0))))","v":0},{"$f":"IF(AF1221=1,$F1209,IF(AF1222=1,-AE1216,IF(AF$38=1,-AE1216,IF(AF$6=12,IF(AF1223=1,-$F1209/($I1203/$G1221)*SUM(U1223:AF1223)/12,0),0))))","v":0},{"$f":"IF(AG1221=1,$F1209,IF(AG1222=1,-AF1216,IF(AG$38=1,-AF1216,IF(AG$6=12,IF(AG1223=1,-$F1209/($I1203/$G1221)*SUM(V1223:AG1223)/12,0),0))))","v":0},{"$f":"IF(AH1221=1,$F1209,IF(AH1222=1,-AG1216,IF(AH$38=1,-AG1216,IF(AH$6=12,IF(AH1223=1,-$F1209/($I1203/$G1221)*SUM(W1223:AH1223)/12,0),0))))","v":0},{"$f":"IF(AI1221=1,$F1209,IF(AI1222=1,-AH1216,IF(AI$38=1,-AH1216,IF(AI$6=12,IF(AI1223=1,-$F1209/($I1203/$G1221)*SUM(X1223:AI1223)/12,0),0))))","v":0},{"$f":"IF(AJ1221=1,$F1209,IF(AJ1222=1,-AI1216,IF(AJ$38=1,-AI1216,IF(AJ$6=12,IF(AJ1223=1,-$F1209/($I1203/$G1221)*SUM(Y1223:AJ1223)/12,0),0))))","v":0},{"$f":"SUM(Y1215:AJ1215)","v":0},{"$f":"IF(AL1221=1,$F1209,IF(AL1222=1,-AK1216,IF(AL$38=1,-AK1216,IF(AL$6=12,IF(AL1223=1,-$F1209/($I1203/$G1221)*SUM(AA1223:AL1223)/12,0),0))))","v":0},{"$f":"IF(AM1221=1,$F1209,IF(AM1222=1,-AL1216,IF(AM$38=1,-AL1216,IF(AM$6=12,IF(AM1223=1,-$F1209/($I1203/$G1221)*SUM(AB1223:AM1223)/12,0),0))))","v":0},{"$f":"IF(AN1221=1,$F1209,IF(AN1222=1,-AM1216,IF(AN$38=1,-AM1216,IF(AN$6=12,IF(AN1223=1,-$F1209/($I1203/$G1221)*SUM(AC1223:AN1223)/12,0),0))))","v":0},{"$f":"IF(AO1221=1,$F1209,IF(AO1222=1,-AN1216,IF(AO$38=1,-AN1216,IF(AO$6=12,IF(AO1223=1,-$F1209/($I1203/$G1221)*SUM(AD1223:AO1223)/12,0),0))))","v":0},{"$f":"IF(AP1221=1,$F1209,IF(AP1222=1,-AO1216,IF(AP$38=1,-AO1216,IF(AP$6=12,IF(AP1223=1,-$F1209/($I1203/$G1221)*SUM(AE1223:AP1223)/12,0),0))))","v":0},{"$f":"IF(AQ1221=1,$F1209,IF(AQ1222=1,-AP1216,IF(AQ$38=1,-AP1216,IF(AQ$6=12,IF(AQ1223=1,-$F1209/($I1203/$G1221)*SUM(AF1223:AQ1223)/12,0),0))))","v":0},{"$f":"IF(AR1221=1,$F1209,IF(AR1222=1,-AQ1216,IF(AR$38=1,-AQ1216,IF(AR$6=12,IF(AR1223=1,-$F1209/($I1203/$G1221)*SUM(AG1223:AR1223)/12,0),0))))","v":0},{"$f":"IF(AS1221=1,$F1209,IF(AS1222=1,-AR1216,IF(AS$38=1,-AR1216,IF(AS$6=12,IF(AS1223=1,-$F1209/($I1203/$G1221)*SUM(AH1223:AS1223)/12,0),0))))","v":0},{"$f":"IF(AT1221=1,$F1209,IF(AT1222=1,-AS1216,IF(AT$38=1,-AS1216,IF(AT$6=12,IF(AT1223=1,-$F1209/($I1203/$G1221)*SUM(AI1223:AT1223)/12,0),0))))","v":0},{"$f":"IF(AU1221=1,$F1209,IF(AU1222=1,-AT1216,IF(AU$38=1,-AT1216,IF(AU$6=12,IF(AU1223=1,-$F1209/($I1203/$G1221)*SUM(AJ1223:AU1223)/12,0),0))))","v":0},{"$f":"IF(AV1221=1,$F1209,IF(AV1222=1,-AU1216,IF(AV$38=1,-AU1216,IF(AV$6=12,IF(AV1223=1,-$F1209/($I1203/$G1221)*SUM(AK1223:AV1223)/12,0),0))))","v":0},{"$f":"IF(AW1221=1,$F1209,IF(AW1222=1,-AV1216,IF(AW$38=1,-AV1216,IF(AW$6=12,IF(AW1223=1,-$F1209/($I1203/$G1221)*SUM(AL1223:AW1223)/12,0),0))))","v":0},{"$f":"SUM(AL1215:AW1215)","v":0},{"$f":"IF(AY1221=1,$F1209,IF(AY1222=1,-AX1216,IF(AY$38=1,-AX1216,IF(AY$6=12,IF(AY1223=1,-$F1209/($I1203/$G1221)*SUM(AN1223:AY1223)/12,0),0))))","v":0},{"$f":"IF(AZ1221=1,$F1209,IF(AZ1222=1,-AY1216,IF(AZ$38=1,-AY1216,IF(AZ$6=12,IF(AZ1223=1,-$F1209/($I1203/$G1221)*SUM(AO1223:AZ1223)/12,0),0))))","v":0},{"$f":"IF(BA1221=1,$F1209,IF(BA1222=1,-AZ1216,IF(BA$38=1,-AZ1216,IF(BA$6=12,IF(BA1223=1,-$F1209/($I1203/$G1221)*SUM(AP1223:BA1223)/12,0),0))))","v":0},{"$f":"IF(BB1221=1,$F1209,IF(BB1222=1,-BA1216,IF(BB$38=1,-BA1216,IF(BB$6=12,IF(BB1223=1,-$F1209/($I1203/$G1221)*SUM(AQ1223:BB1223)/12,0),0))))","v":0},{"$f":"IF(BC1221=1,$F1209,IF(BC1222=1,-BB1216,IF(BC$38=1,-BB1216,IF(BC$6=12,IF(BC1223=1,-$F1209/($I1203/$G1221)*SUM(AR1223:BC1223)/12,0),0))))","v":0},{"$f":"IF(BD1221=1,$F1209,IF(BD1222=1,-BC1216,IF(BD$38=1,-BC1216,IF(BD$6=12,IF(BD1223=1,-$F1209/($I1203/$G1221)*SUM(AS1223:BD1223)/12,0),0))))","v":0},{"$f":"IF(BE1221=1,$F1209,IF(BE1222=1,-BD1216,IF(BE$38=1,-BD1216,IF(BE$6=12,IF(BE1223=1,-$F1209/($I1203/$G1221)*SUM(AT1223:BE1223)/12,0),0))))","v":0},{"$f":"IF(BF1221=1,$F1209,IF(BF1222=1,-BE1216,IF(BF$38=1,-BE1216,IF(BF$6=12,IF(BF1223=1,-$F1209/($I1203/$G1221)*SUM(AU1223:BF1223)/12,0),0))))","v":0},{"$f":"IF(BG1221=1,$F1209,IF(BG1222=1,-BF1216,IF(BG$38=1,-BF1216,IF(BG$6=12,IF(BG1223=1,-$F1209/($I1203/$G1221)*SUM(AV1223:BG1223)/12,0),0))))","v":0},{"$f":"IF(BH1221=1,$F1209,IF(BH1222=1,-BG1216,IF(BH$38=1,-BG1216,IF(BH$6=12,IF(BH1223=1,-$F1209/($I1203/$G1221)*SUM(AW1223:BH1223)/12,0),0))))","v":0},{"$f":"IF(BI1221=1,$F1209,IF(BI1222=1,-BH1216,IF(BI$38=1,-BH1216,IF(BI$6=12,IF(BI1223=1,-$F1209/($I1203/$G1221)*SUM(AX1223:BI1223)/12,0),0))))","v":0},{"$f":"IF(BJ1221=1,$F1209,IF(BJ1222=1,-BI1216,IF(BJ$38=1,-BI1216,IF(BJ$6=12,IF(BJ1223=1,-$F1209/($I1203/$G1221)*SUM(AY1223:BJ1223)/12,0),0))))","v":0},{"$f":"SUM(AY1215:BJ1215)","v":0},{"$f":"IF(BL1221=1,$F1209,IF(BL1222=1,-BK1216,IF(BL$38=1,-BK1216,IF(BL$6=12,IF(BL1223=1,-$F1209/($I1203/$G1221)*SUM(BA1223:BL1223)/12,0),0))))","v":0},{"$f":"IF(BM1221=1,$F1209,IF(BM1222=1,-BL1216,IF(BM$38=1,-BL1216,IF(BM$6=12,IF(BM1223=1,-$F1209/($I1203/$G1221)*SUM(BB1223:BM1223)/12,0),0))))","v":0},{"$f":"IF(BN1221=1,$F1209,IF(BN1222=1,-BM1216,IF(BN$38=1,-BM1216,IF(BN$6=12,IF(BN1223=1,-$F1209/($I1203/$G1221)*SUM(BC1223:BN1223)/12,0),0))))","v":0},{"$f":"IF(BO1221=1,$F1209,IF(BO1222=1,-BN1216,IF(BO$38=1,-BN1216,IF(BO$6=12,IF(BO1223=1,-$F1209/($I1203/$G1221)*SUM(BD1223:BO1223)/12,0),0))))","v":0},{"$f":"IF(BP1221=1,$F1209,IF(BP1222=1,-BO1216,IF(BP$38=1,-BO1216,IF(BP$6=12,IF(BP1223=1,-$F1209/($I1203/$G1221)*SUM(BE1223:BP1223)/12,0),0))))","v":0},{"$f":"IF(BQ1221=1,$F1209,IF(BQ1222=1,-BP1216,IF(BQ$38=1,-BP1216,IF(BQ$6=12,IF(BQ1223=1,-$F1209/($I1203/$G1221)*SUM(BF1223:BQ1223)/12,0),0))))","v":0},{"$f":"IF(BR1221=1,$F1209,IF(BR1222=1,-BQ1216,IF(BR$38=1,-BQ1216,IF(BR$6=12,IF(BR1223=1,-$F1209/($I1203/$G1221)*SUM(BG1223:BR1223)/12,0),0))))","v":0},{"$f":"IF(BS1221=1,$F1209,IF(BS1222=1,-BR1216,IF(BS$38=1,-BR1216,IF(BS$6=12,IF(BS1223=1,-$F1209/($I1203/$G1221)*SUM(BH1223:BS1223)/12,0),0))))","v":0},{"$f":"IF(BT1221=1,$F1209,IF(BT1222=1,-BS1216,IF(BT$38=1,-BS1216,IF(BT$6=12,IF(BT1223=1,-$F1209/($I1203/$G1221)*SUM(BI1223:BT1223)/12,0),0))))","v":0},{"$f":"IF(BU1221=1,$F1209,IF(BU1222=1,-BT1216,IF(BU$38=1,-BT1216,IF(BU$6=12,IF(BU1223=1,-$F1209/($I1203/$G1221)*SUM(BJ1223:BU1223)/12,0),0))))","v":0},{"$f":"IF(BV1221=1,$F1209,IF(BV1222=1,-BU1216,IF(BV$38=1,-BU1216,IF(BV$6=12,IF(BV1223=1,-$F1209/($I1203/$G1221)*SUM(BK1223:BV1223)/12,0),0))))","v":0},{"$f":"IF(BW1221=1,$F1209,IF(BW1222=1,-BV1216,IF(BW$38=1,-BV1216,IF(BW$6=12,IF(BW1223=1,-$F1209/($I1203/$G1221)*SUM(BL1223:BW1223)/12,0),0))))","v":0},{"$f":"SUM(BL1215:BW1215)","v":0},{"$f":"IF(BY1221=1,$F1209,IF(BY1222=1,-BX1216,IF(BY$38=1,-BX1216,IF(BY$6=12,IF(BY1223=1,-$F1209/($I1203/$G1221)*SUM(BN1223:BY1223)/12,0),0))))","v":0},{"$f":"IF(BZ1221=1,$F1209,IF(BZ1222=1,-BY1216,IF(BZ$38=1,-BY1216,IF(BZ$6=12,IF(BZ1223=1,-$F1209/($I1203/$G1221)*SUM(BO1223:BZ1223)/12,0),0))))","v":0},{"$f":"IF(CA1221=1,$F1209,IF(CA1222=1,-BZ1216,IF(CA$38=1,-BZ1216,IF(CA$6=12,IF(CA1223=1,-$F1209/($I1203/$G1221)*SUM(BP1223:CA1223)/12,0),0))))","v":0},{"$f":"IF(CB1221=1,$F1209,IF(CB1222=1,-CA1216,IF(CB$38=1,-CA1216,IF(CB$6=12,IF(CB1223=1,-$F1209/($I1203/$G1221)*SUM(BQ1223:CB1223)/12,0),0))))","v":0},{"$f":"IF(CC1221=1,$F1209,IF(CC1222=1,-CB1216,IF(CC$38=1,-CB1216,IF(CC$6=12,IF(CC1223=1,-$F1209/($I1203/$G1221)*SUM(BR1223:CC1223)/12,0),0))))","v":0},{"$f":"IF(CD1221=1,$F1209,IF(CD1222=1,-CC1216,IF(CD$38=1,-CC1216,IF(CD$6=12,IF(CD1223=1,-$F1209/($I1203/$G1221)*SUM(BS1223:CD1223)/12,0),0))))","v":0},{"$f":"IF(CE1221=1,$F1209,IF(CE1222=1,-CD1216,IF(CE$38=1,-CD1216,IF(CE$6=12,IF(CE1223=1,-$F1209/($I1203/$G1221)*SUM(BT1223:CE1223)/12,0),0))))","v":0},{"$f":"IF(CF1221=1,$F1209,IF(CF1222=1,-CE1216,IF(CF$38=1,-CE1216,IF(CF$6=12,IF(CF1223=1,-$F1209/($I1203/$G1221)*SUM(BU1223:CF1223)/12,0),0))))","v":0},{"$f":"IF(CG1221=1,$F1209,IF(CG1222=1,-CF1216,IF(CG$38=1,-CF1216,IF(CG$6=12,IF(CG1223=1,-$F1209/($I1203/$G1221)*SUM(BV1223:CG1223)/12,0),0))))","v":0},{"$f":"IF(CH1221=1,$F1209,IF(CH1222=1,-CG1216,IF(CH$38=1,-CG1216,IF(CH$6=12,IF(CH1223=1,-$F1209/($I1203/$G1221)*SUM(BW1223:CH1223)/12,0),0))))","v":0},{"$f":"IF(CI1221=1,$F1209,IF(CI1222=1,-CH1216,IF(CI$38=1,-CH1216,IF(CI$6=12,IF(CI1223=1,-$F1209/($I1203/$G1221)*SUM(BX1223:CI1223)/12,0),0))))","v":0},{"$f":"IF(CJ1221=1,$F1209,IF(CJ1222=1,-CI1216,IF(CJ$38=1,-CI1216,IF(CJ$6=12,IF(CJ1223=1,-$F1209/($I1203/$G1221)*SUM(BY1223:CJ1223)/12,0),0))))","v":0},{"$f":"SUM(BY1215:CJ1215)","v":0},{"$f":"IF(CL1221=1,$F1209,IF(CL1222=1,-CK1216,IF(CL$38=1,-CK1216,IF(CL$6=12,IF(CL1223=1,-$F1209/($I1203/$G1221)*SUM(CA1223:CL1223)/12,0),0))))","v":0},{"$f":"IF(CM1221=1,$F1209,IF(CM1222=1,-CL1216,IF(CM$38=1,-CL1216,IF(CM$6=12,IF(CM1223=1,-$F1209/($I1203/$G1221)*SUM(CB1223:CM1223)/12,0),0))))","v":0},{"$f":"IF(CN1221=1,$F1209,IF(CN1222=1,-CM1216,IF(CN$38=1,-CM1216,IF(CN$6=12,IF(CN1223=1,-$F1209/($I1203/$G1221)*SUM(CC1223:CN1223)/12,0),0))))","v":0},{"$f":"IF(CO1221=1,$F1209,IF(CO1222=1,-CN1216,IF(CO$38=1,-CN1216,IF(CO$6=12,IF(CO1223=1,-$F1209/($I1203/$G1221)*SUM(CD1223:CO1223)/12,0),0))))","v":0},{"$f":"IF(CP1221=1,$F1209,IF(CP1222=1,-CO1216,IF(CP$38=1,-CO1216,IF(CP$6=12,IF(CP1223=1,-$F1209/($I1203/$G1221)*SUM(CE1223:CP1223)/12,0),0))))","v":0},{"$f":"IF(CQ1221=1,$F1209,IF(CQ1222=1,-CP1216,IF(CQ$38=1,-CP1216,IF(CQ$6=12,IF(CQ1223=1,-$F1209/($I1203/$G1221)*SUM(CF1223:CQ1223)/12,0),0))))","v":0},{"$f":"IF(CR1221=1,$F1209,IF(CR1222=1,-CQ1216,IF(CR$38=1,-CQ1216,IF(CR$6=12,IF(CR1223=1,-$F1209/($I1203/$G1221)*SUM(CG1223:CR1223)/12,0),0))))","v":0},{"$f":"IF(CS1221=1,$F1209,IF(CS1222=1,-CR1216,IF(CS$38=1,-CR1216,IF(CS$6=12,IF(CS1223=1,-$F1209/($I1203/$G1221)*SUM(CH1223:CS1223)/12,0),0))))","v":0},{"$f":"IF(CT1221=1,$F1209,IF(CT1222=1,-CS1216,IF(CT$38=1,-CS1216,IF(CT$6=12,IF(CT1223=1,-$F1209/($I1203/$G1221)*SUM(CI1223:CT1223)/12,0),0))))","v":0},{"$f":"IF(CU1221=1,$F1209,IF(CU1222=1,-CT1216,IF(CU$38=1,-CT1216,IF(CU$6=12,IF(CU1223=1,-$F1209/($I1203/$G1221)*SUM(CJ1223:CU1223)/12,0),0))))","v":0},{"$f":"IF(CV1221=1,$F1209,IF(CV1222=1,-CU1216,IF(CV$38=1,-CU1216,IF(CV$6=12,IF(CV1223=1,-$F1209/($I1203/$G1221)*SUM(CK1223:CV1223)/12,0),0))))","v":0},{"$f":"IF(CW1221=1,$F1209,IF(CW1222=1,-CV1216,IF(CW$38=1,-CV1216,IF(CW$6=12,IF(CW1223=1,-$F1209/($I1203/$G1221)*SUM(CL1223:CW1223)/12,0),0))))","v":0},{"$f":"SUM(CL1215:CW1215)","v":0},{"$f":"IF(CY1221=1,$F1209,IF(CY1222=1,-CX1216,IF(CY$38=1,-CX1216,IF(CY$6=12,IF(CY1223=1,-$F1209/($I1203/$G1221)*SUM(CN1223:CY1223)/12,0),0))))","v":0},{"$f":"IF(CZ1221=1,$F1209,IF(CZ1222=1,-CY1216,IF(CZ$38=1,-CY1216,IF(CZ$6=12,IF(CZ1223=1,-$F1209/($I1203/$G1221)*SUM(CO1223:CZ1223)/12,0),0))))","v":0},{"$f":"IF(DA1221=1,$F1209,IF(DA1222=1,-CZ1216,IF(DA$38=1,-CZ1216,IF(DA$6=12,IF(DA1223=1,-$F1209/($I1203/$G1221)*SUM(CP1223:DA1223)/12,0),0))))","v":0},{"$f":"IF(DB1221=1,$F1209,IF(DB1222=1,-DA1216,IF(DB$38=1,-DA1216,IF(DB$6=12,IF(DB1223=1,-$F1209/($I1203/$G1221)*SUM(CQ1223:DB1223)/12,0),0))))","v":0},{"$f":"IF(DC1221=1,$F1209,IF(DC1222=1,-DB1216,IF(DC$38=1,-DB1216,IF(DC$6=12,IF(DC1223=1,-$F1209/($I1203/$G1221)*SUM(CR1223:DC1223)/12,0),0))))","v":0},{"$f":"IF(DD1221=1,$F1209,IF(DD1222=1,-DC1216,IF(DD$38=1,-DC1216,IF(DD$6=12,IF(DD1223=1,-$F1209/($I1203/$G1221)*SUM(CS1223:DD1223)/12,0),0))))","v":0},{"$f":"IF(DE1221=1,$F1209,IF(DE1222=1,-DD1216,IF(DE$38=1,-DD1216,IF(DE$6=12,IF(DE1223=1,-$F1209/($I1203/$G1221)*SUM(CT1223:DE1223)/12,0),0))))","v":0},{"$f":"IF(DF1221=1,$F1209,IF(DF1222=1,-DE1216,IF(DF$38=1,-DE1216,IF(DF$6=12,IF(DF1223=1,-$F1209/($I1203/$G1221)*SUM(CU1223:DF1223)/12,0),0))))","v":0},{"$f":"IF(DG1221=1,$F1209,IF(DG1222=1,-DF1216,IF(DG$38=1,-DF1216,IF(DG$6=12,IF(DG1223=1,-$F1209/($I1203/$G1221)*SUM(CV1223:DG1223)/12,0),0))))","v":0},{"$f":"IF(DH1221=1,$F1209,IF(DH1222=1,-DG1216,IF(DH$38=1,-DG1216,IF(DH$6=12,IF(DH1223=1,-$F1209/($I1203/$G1221)*SUM(CW1223:DH1223)/12,0),0))))","v":0},{"$f":"IF(DI1221=1,$F1209,IF(DI1222=1,-DH1216,IF(DI$38=1,-DH1216,IF(DI$6=12,IF(DI1223=1,-$F1209/($I1203/$G1221)*SUM(CX1223:DI1223)/12,0),0))))","v":0},{"$f":"IF(DJ1221=1,$F1209,IF(DJ1222=1,-DI1216,IF(DJ$38=1,-DI1216,IF(DJ$6=12,IF(DJ1223=1,-$F1209/($I1203/$G1221)*SUM(CY1223:DJ1223)/12,0),0))))","v":0},{"$f":"SUM(CY1215:DJ1215)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1215}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1218}]
[2,null,null,null,null,{"$f":"F1203","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N1223","v":1},{"$f":"O1223","v":1},{"$f":"P1223","v":1},{"$f":"Q1223","v":1},{"$f":"R1223","v":1},{"$f":"S1223","v":1},{"$f":"T1223","v":1},{"$f":"U1223","v":1},{"$f":"V1223","v":1},{"$f":"W1223","v":1},{"$f":"X1223","v":1},{"$f":"IF(F1207=0,1,0)","v":1},{"$f":"X1223+X1221-X1222","v":1},{"$f":"Y1223+Y1221-Y1222-Y1227","v":1},{"$f":"Z1223+Z1221-Z1222-Z1227","v":1},{"$f":"AA1223+AA1221-AA1222-AA1227","v":1},{"$f":"AB1223+AB1221-AB1222-AB1227","v":1},{"$f":"AC1223+AC1221-AC1222-AC1227","v":1},{"$f":"AD1223+AD1221-AD1222-AD1227","v":1},{"$f":"AE1223+AE1221-AE1222-AE1227","v":1},{"$f":"AF1223+AF1221-AF1222-AF1227","v":1},{"$f":"AG1223+AG1221-AG1222-AG1227","v":1},{"$f":"AH1223+AH1221-AH1222-AH1227","v":1},{"$f":"AI1223+AI1221-AI1222-AI1227","v":1},{"$f":"AJ1223","v":1},{"$f":"AJ1223+AJ1221-AJ1222-AJ1227","v":1},{"$f":"AL1223+AL1221-AL1222-AL1227","v":1},{"$f":"AM1223+AM1221-AM1222-AM1227","v":1},{"$f":"AN1223+AN1221-AN1222-AN1227","v":1},{"$f":"AO1223+AO1221-AO1222-AO1227","v":1},{"$f":"AP1223+AP1221-AP1222-AP1227","v":1},{"$f":"AQ1223+AQ1221-AQ1222-AQ1227","v":1},{"$f":"AR1223+AR1221-AR1222-AR1227","v":1},{"$f":"AS1223+AS1221-AS1222-AS1227","v":1},{"$f":"AT1223+AT1221-AT1222-AT1227","v":1},{"$f":"AU1223+AU1221-AU1222-AU1227","v":1},{"$f":"AV1223+AV1221-AV1222-AV1227","v":1},{"$f":"AW1223","v":1},{"$f":"AW1223+AW1221-AW1222-AW1227","v":1},{"$f":"AY1223+AY1221-AY1222-AY1227","v":1},{"$f":"AZ1223+AZ1221-AZ1222-AZ1227","v":1},{"$f":"BA1223+BA1221-BA1222-BA1227","v":1},{"$f":"BB1223+BB1221-BB1222-BB1227","v":1},{"$f":"BC1223+BC1221-BC1222-BC1227","v":1},{"$f":"BD1223+BD1221-BD1222-BD1227","v":1},{"$f":"BE1223+BE1221-BE1222-BE1227","v":1},{"$f":"BF1223+BF1221-BF1222-BF1227","v":1},{"$f":"BG1223+BG1221-BG1222-BG1227","v":1},{"$f":"BH1223+BH1221-BH1222-BH1227","v":1},{"$f":"BI1223+BI1221-BI1222-BI1227","v":1},{"$f":"BJ1223","v":1},{"$f":"BJ1223+BJ1221-BJ1222-BJ1227","v":1},{"$f":"BL1223+BL1221-BL1222-BL1227","v":1},{"$f":"BM1223+BM1221-BM1222-BM1227","v":1},{"$f":"BN1223+BN1221-BN1222-BN1227","v":1},{"$f":"BO1223+BO1221-BO1222-BO1227","v":1},{"$f":"BP1223+BP1221-BP1222-BP1227","v":1},{"$f":"BQ1223+BQ1221-BQ1222-BQ1227","v":1},{"$f":"BR1223+BR1221-BR1222-BR1227","v":1},{"$f":"BS1223+BS1221-BS1222-BS1227","v":1},{"$f":"BT1223+BT1221-BT1222-BT1227","v":1},{"$f":"BU1223+BU1221-BU1222-BU1227","v":1},{"$f":"BV1223+BV1221-BV1222-BV1227","v":1},{"$f":"BW1223","v":1},{"$f":"BW1223+BW1221-BW1222-BW1227","v":1},{"$f":"BY1223+BY1221-BY1222-BY1227","v":1},{"$f":"BZ1223+BZ1221-BZ1222-BZ1227","v":1},{"$f":"CA1223+CA1221-CA1222-CA1227","v":1},{"$f":"CB1223+CB1221-CB1222-CB1227","v":1},{"$f":"CC1223+CC1221-CC1222-CC1227","v":1},{"$f":"CD1223+CD1221-CD1222-CD1227","v":1},{"$f":"CE1223+CE1221-CE1222-CE1227","v":1},{"$f":"CF1223+CF1221-CF1222-CF1227","v":1},{"$f":"CG1223+CG1221-CG1222-CG1227","v":1},{"$f":"CH1223+CH1221-CH1222-CH1227","v":1},{"$f":"CI1223+CI1221-CI1222-CI1227","v":1},{"$f":"CJ1223","v":1},{"$f":"CJ1223+CJ1221-CJ1222-CJ1227","v":1},{"$f":"CL1223+CL1221-CL1222-CL1227","v":1},{"$f":"CM1223+CM1221-CM1222-CM1227","v":1},{"$f":"CN1223+CN1221-CN1222-CN1227","v":1},{"$f":"CO1223+CO1221-CO1222-CO1227","v":1},{"$f":"CP1223+CP1221-CP1222-CP1227","v":1},{"$f":"CQ1223+CQ1221-CQ1222-CQ1227","v":1},{"$f":"CR1223+CR1221-CR1222-CR1227","v":1},{"$f":"CS1223+CS1221-CS1222-CS1227","v":1},{"$f":"CT1223+CT1221-CT1222-CT1227","v":1},{"$f":"CU1223+CU1221-CU1222-CU1227","v":1},{"$f":"CV1223+CV1221-CV1222-CV1227","v":1},{"$f":"CW1223","v":1},{"$f":"CW1223+CW1221-CW1222-CW1227","v":1},{"$f":"CY1223+CY1221-CY1222-CY1227","v":1},{"$f":"CZ1223+CZ1221-CZ1222-CZ1227","v":1},{"$f":"DA1223+DA1221-DA1222-DA1227","v":1},{"$f":"DB1223+DB1221-DB1222-DB1227","v":1},{"$f":"DC1223+DC1221-DC1222-DC1227","v":1},{"$f":"DD1223+DD1221-DD1222-DD1227","v":1},{"$f":"DE1223+DE1221-DE1222-DE1227","v":1},{"$f":"DF1223+DF1221-DF1222-DF1227","v":1},{"$f":"DG1223+DG1221-DG1222-DG1227","v":1},{"$f":"DH1223+DH1221-DH1222-DH1227","v":1},{"$f":"DI1223+DI1221-DI1222-DI1227","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1223}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1203,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1228}]
[{"$f":"A1232","v":1},{"$f":"\"B\"&C1232","v":"B43"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1251=1,X1236*-Y1249/$G1250*SUM(Y1258:AJ1258),X1236*-Y1249/$G1250*Y1258)","v":0},{"$f":"IF(Z1251=1,Y1236*-Z1249/$G1250*SUM(Z1258:AL1258),Y1236*-Z1249/$G1250*Z1258)","v":0},{"$f":"IF(AA1251=1,Z1236*-AA1249/$G1250*SUM(AA1258:AM1258),Z1236*-AA1249/$G1250*AA1258)","v":0},{"$f":"IF(AB1251=1,AA1236*-AB1249/$G1250*SUM(AB1258:AN1258),AA1236*-AB1249/$G1250*AB1258)","v":0},{"$f":"IF(AC1251=1,AB1236*-AC1249/$G1250*SUM(AC1258:AO1258),AB1236*-AC1249/$G1250*AC1258)","v":0},{"$f":"IF(AD1251=1,AC1236*-AD1249/$G1250*SUM(AD1258:AP1258),AC1236*-AD1249/$G1250*AD1258)","v":0},{"$f":"IF(AE1251=1,AD1236*-AE1249/$G1250*SUM(AE1258:AQ1258),AD1236*-AE1249/$G1250*AE1258)","v":0},{"$f":"IF(AF1251=1,AE1236*-AF1249/$G1250*SUM(AF1258:AR1258),AE1236*-AF1249/$G1250*AF1258)","v":0},{"$f":"IF(AG1251=1,AF1236*-AG1249/$G1250*SUM(AG1258:AS1258),AF1236*-AG1249/$G1250*AG1258)","v":0},{"$f":"IF(AH1251=1,AG1236*-AH1249/$G1250*SUM(AH1258:AT1258),AG1236*-AH1249/$G1250*AH1258)","v":0},{"$f":"IF(AI1251=1,AH1236*-AI1249/$G1250*SUM(AI1258:AU1258),AH1236*-AI1249/$G1250*AI1258)","v":0},{"$f":"IF(AJ1251=1,AI1236*-AJ1249/$G1250*SUM(AJ1258:AV1258),AI1236*-AJ1249/$G1250*AJ1258)","v":0},{"$f":"SUM(Y1233:AJ1233)","v":0},{"$f":"IF(AL1251=1,AJ1236*-AL1249/$G1250*SUM(AL1258:AW1258),AJ1236*-AL1249/$G1250*AL1258)","v":0},{"$f":"IF(AM1251=1,AL1236*-AM1249/$G1250*SUM(AM1258:AZ1258),AL1236*-AM1249/$G1250*AM1258)","v":0},{"$f":"IF(AN1251=1,AM1236*-AN1249/$G1250*SUM(AN1258:BA1258),AM1236*-AN1249/$G1250*AN1258)","v":0},{"$f":"IF(AO1251=1,AN1236*-AO1249/$G1250*SUM(AO1258:BB1258),AN1236*-AO1249/$G1250*AO1258)","v":0},{"$f":"IF(AP1251=1,AO1236*-AP1249/$G1250*SUM(AP1258:BC1258),AO1236*-AP1249/$G1250*AP1258)","v":0},{"$f":"IF(AQ1251=1,AP1236*-AQ1249/$G1250*SUM(AQ1258:BD1258),AP1236*-AQ1249/$G1250*AQ1258)","v":0},{"$f":"IF(AR1251=1,AQ1236*-AR1249/$G1250*SUM(AR1258:BE1258),AQ1236*-AR1249/$G1250*AR1258)","v":0},{"$f":"IF(AS1251=1,AR1236*-AS1249/$G1250*SUM(AS1258:BF1258),AR1236*-AS1249/$G1250*AS1258)","v":0},{"$f":"IF(AT1251=1,AS1236*-AT1249/$G1250*SUM(AT1258:BG1258),AS1236*-AT1249/$G1250*AT1258)","v":0},{"$f":"IF(AU1251=1,AT1236*-AU1249/$G1250*SUM(AU1258:BH1258),AT1236*-AU1249/$G1250*AU1258)","v":0},{"$f":"IF(AV1251=1,AU1236*-AV1249/$G1250*SUM(AV1258:BI1258),AU1236*-AV1249/$G1250*AV1258)","v":0},{"$f":"IF(AW1251=1,AV1236*-AW1249/$G1250*SUM(AW1258:BJ1258),AV1236*-AW1249/$G1250*AW1258)","v":0},{"$f":"SUM(AL1233:AW1233)","v":0},{"$f":"IF(AY1251=1,AW1236*-AY1249/$G1250*SUM(AY1258:BJ1258),AW1236*-AY1249/$G1250*AY1258)","v":0},{"$f":"IF(AZ1251=1,AY1236*-AZ1249/$G1250*SUM(AZ1258:BM1258),AY1236*-AZ1249/$G1250*AZ1258)","v":0},{"$f":"IF(BA1251=1,AZ1236*-BA1249/$G1250*SUM(BA1258:BN1258),AZ1236*-BA1249/$G1250*BA1258)","v":0},{"$f":"IF(BB1251=1,BA1236*-BB1249/$G1250*SUM(BB1258:BO1258),BA1236*-BB1249/$G1250*BB1258)","v":0},{"$f":"IF(BC1251=1,BB1236*-BC1249/$G1250*SUM(BC1258:BP1258),BB1236*-BC1249/$G1250*BC1258)","v":0},{"$f":"IF(BD1251=1,BC1236*-BD1249/$G1250*SUM(BD1258:BQ1258),BC1236*-BD1249/$G1250*BD1258)","v":0},{"$f":"IF(BE1251=1,BD1236*-BE1249/$G1250*SUM(BE1258:BR1258),BD1236*-BE1249/$G1250*BE1258)","v":0},{"$f":"IF(BF1251=1,BE1236*-BF1249/$G1250*SUM(BF1258:BS1258),BE1236*-BF1249/$G1250*BF1258)","v":0},{"$f":"IF(BG1251=1,BF1236*-BG1249/$G1250*SUM(BG1258:BT1258),BF1236*-BG1249/$G1250*BG1258)","v":0},{"$f":"IF(BH1251=1,BG1236*-BH1249/$G1250*SUM(BH1258:BU1258),BG1236*-BH1249/$G1250*BH1258)","v":0},{"$f":"IF(BI1251=1,BH1236*-BI1249/$G1250*SUM(BI1258:BV1258),BH1236*-BI1249/$G1250*BI1258)","v":0},{"$f":"IF(BJ1251=1,BI1236*-BJ1249/$G1250*SUM(BJ1258:BW1258),BI1236*-BJ1249/$G1250*BJ1258)","v":0},{"$f":"SUM(AY1233:BJ1233)","v":0},{"$f":"IF(BL1251=1,BJ1236*-BL1249/$G1250*SUM(BL1258:BW1258),BJ1236*-BL1249/$G1250*BL1258)","v":0},{"$f":"IF(BM1251=1,BL1236*-BM1249/$G1250*SUM(BM1258:BZ1258),BL1236*-BM1249/$G1250*BM1258)","v":0},{"$f":"IF(BN1251=1,BM1236*-BN1249/$G1250*SUM(BN1258:CA1258),BM1236*-BN1249/$G1250*BN1258)","v":0},{"$f":"IF(BO1251=1,BN1236*-BO1249/$G1250*SUM(BO1258:CB1258),BN1236*-BO1249/$G1250*BO1258)","v":0},{"$f":"IF(BP1251=1,BO1236*-BP1249/$G1250*SUM(BP1258:CC1258),BO1236*-BP1249/$G1250*BP1258)","v":0},{"$f":"IF(BQ1251=1,BP1236*-BQ1249/$G1250*SUM(BQ1258:CD1258),BP1236*-BQ1249/$G1250*BQ1258)","v":0},{"$f":"IF(BR1251=1,BQ1236*-BR1249/$G1250*SUM(BR1258:CE1258),BQ1236*-BR1249/$G1250*BR1258)","v":0},{"$f":"IF(BS1251=1,BR1236*-BS1249/$G1250*SUM(BS1258:CF1258),BR1236*-BS1249/$G1250*BS1258)","v":0},{"$f":"IF(BT1251=1,BS1236*-BT1249/$G1250*SUM(BT1258:CG1258),BS1236*-BT1249/$G1250*BT1258)","v":0},{"$f":"IF(BU1251=1,BT1236*-BU1249/$G1250*SUM(BU1258:CH1258),BT1236*-BU1249/$G1250*BU1258)","v":0},{"$f":"IF(BV1251=1,BU1236*-BV1249/$G1250*SUM(BV1258:CI1258),BU1236*-BV1249/$G1250*BV1258)","v":0},{"$f":"IF(BW1251=1,BV1236*-BW1249/$G1250*SUM(BW1258:CJ1258),BV1236*-BW1249/$G1250*BW1258)","v":0},{"$f":"SUM(BL1233:BW1233)","v":0},{"$f":"IF(BY1251=1,BW1236*-BY1249/$G1250*SUM(BY1258:CJ1258),BW1236*-BY1249/$G1250*BY1258)","v":0},{"$f":"IF(BZ1251=1,BY1236*-BZ1249/$G1250*SUM(BZ1258:CM1258),BY1236*-BZ1249/$G1250*BZ1258)","v":0},{"$f":"IF(CA1251=1,BZ1236*-CA1249/$G1250*SUM(CA1258:CN1258),BZ1236*-CA1249/$G1250*CA1258)","v":0},{"$f":"IF(CB1251=1,CA1236*-CB1249/$G1250*SUM(CB1258:CO1258),CA1236*-CB1249/$G1250*CB1258)","v":0},{"$f":"IF(CC1251=1,CB1236*-CC1249/$G1250*SUM(CC1258:CP1258),CB1236*-CC1249/$G1250*CC1258)","v":0},{"$f":"IF(CD1251=1,CC1236*-CD1249/$G1250*SUM(CD1258:CQ1258),CC1236*-CD1249/$G1250*CD1258)","v":0},{"$f":"IF(CE1251=1,CD1236*-CE1249/$G1250*SUM(CE1258:CR1258),CD1236*-CE1249/$G1250*CE1258)","v":0},{"$f":"IF(CF1251=1,CE1236*-CF1249/$G1250*SUM(CF1258:CS1258),CE1236*-CF1249/$G1250*CF1258)","v":0},{"$f":"IF(CG1251=1,CF1236*-CG1249/$G1250*SUM(CG1258:CT1258),CF1236*-CG1249/$G1250*CG1258)","v":0},{"$f":"IF(CH1251=1,CG1236*-CH1249/$G1250*SUM(CH1258:CU1258),CG1236*-CH1249/$G1250*CH1258)","v":0},{"$f":"IF(CI1251=1,CH1236*-CI1249/$G1250*SUM(CI1258:CV1258),CH1236*-CI1249/$G1250*CI1258)","v":0},{"$f":"IF(CJ1251=1,CI1236*-CJ1249/$G1250*SUM(CJ1258:CW1258),CI1236*-CJ1249/$G1250*CJ1258)","v":0},{"$f":"SUM(BY1233:CJ1233)","v":0},{"$f":"IF(CL1251=1,CJ1236*-CL1249/$G1250*SUM(CL1258:CW1258),CJ1236*-CL1249/$G1250*CL1258)","v":0},{"$f":"IF(CM1251=1,CL1236*-CM1249/$G1250*SUM(CM1258:CZ1258),CL1236*-CM1249/$G1250*CM1258)","v":0},{"$f":"IF(CN1251=1,CM1236*-CN1249/$G1250*SUM(CN1258:DA1258),CM1236*-CN1249/$G1250*CN1258)","v":0},{"$f":"IF(CO1251=1,CN1236*-CO1249/$G1250*SUM(CO1258:DB1258),CN1236*-CO1249/$G1250*CO1258)","v":0},{"$f":"IF(CP1251=1,CO1236*-CP1249/$G1250*SUM(CP1258:DC1258),CO1236*-CP1249/$G1250*CP1258)","v":0},{"$f":"IF(CQ1251=1,CP1236*-CQ1249/$G1250*SUM(CQ1258:DD1258),CP1236*-CQ1249/$G1250*CQ1258)","v":0},{"$f":"IF(CR1251=1,CQ1236*-CR1249/$G1250*SUM(CR1258:DE1258),CQ1236*-CR1249/$G1250*CR1258)","v":0},{"$f":"IF(CS1251=1,CR1236*-CS1249/$G1250*SUM(CS1258:DF1258),CR1236*-CS1249/$G1250*CS1258)","v":0},{"$f":"IF(CT1251=1,CS1236*-CT1249/$G1250*SUM(CT1258:DG1258),CS1236*-CT1249/$G1250*CT1258)","v":0},{"$f":"IF(CU1251=1,CT1236*-CU1249/$G1250*SUM(CU1258:DH1258),CT1236*-CU1249/$G1250*CU1258)","v":0},{"$f":"IF(CV1251=1,CU1236*-CV1249/$G1250*SUM(CV1258:DI1258),CU1236*-CV1249/$G1250*CV1258)","v":0},{"$f":"IF(CW1251=1,CV1236*-CW1249/$G1250*SUM(CW1258:DJ1258),CV1236*-CW1249/$G1250*CW1258)","v":0},{"$f":"SUM(CL1233:CW1233)","v":0},{"$f":"IF(CY1251=1,CW1236*-CY1249/$G1250*SUM(CY1258:DJ1258),CW1236*-CY1249/$G1250*CY1258)","v":0},{"$f":"IF(CZ1251=1,CY1236*-CZ1249/$G1250*SUM(CZ1258:DM1258),CY1236*-CZ1249/$G1250*CZ1258)","v":0},{"$f":"IF(DA1251=1,CZ1236*-DA1249/$G1250*SUM(DA1258:DN1258),CZ1236*-DA1249/$G1250*DA1258)","v":0},{"$f":"IF(DB1251=1,DA1236*-DB1249/$G1250*SUM(DB1258:DO1258),DA1236*-DB1249/$G1250*DB1258)","v":0},{"$f":"IF(DC1251=1,DB1236*-DC1249/$G1250*SUM(DC1258:DP1258),DB1236*-DC1249/$G1250*DC1258)","v":0},{"$f":"IF(DD1251=1,DC1236*-DD1249/$G1250*SUM(DD1258:DQ1258),DC1236*-DD1249/$G1250*DD1258)","v":0},{"$f":"IF(DE1251=1,DD1236*-DE1249/$G1250*SUM(DE1258:DR1258),DD1236*-DE1249/$G1250*DE1258)","v":0},{"$f":"IF(DF1251=1,DE1236*-DF1249/$G1250*SUM(DF1258:DS1258),DE1236*-DF1249/$G1250*DF1258)","v":0},{"$f":"IF(DG1251=1,DF1236*-DG1249/$G1250*SUM(DG1258:DT1258),DF1236*-DG1249/$G1250*DG1258)","v":0},{"$f":"IF(DH1251=1,DG1236*-DH1249/$G1250*SUM(DH1258:DU1258),DG1236*-DH1249/$G1250*DH1258)","v":0},{"$f":"IF(DI1251=1,DH1236*-DI1249/$G1250*SUM(DI1258:DU1258),DH1236*-DI1249/$G1250*DI1258)","v":0},{"$f":"IF(DJ1251=1,DI1236*-DJ1249/$G1250*SUM(DJ1258:DU1258),DI1236*-DJ1249/$G1250*DJ1258)","v":0},{"$f":"SUM(CY1233:DJ1233)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1233}]
[1,{"$f":"\"H\"&C1232","v":"H43"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1251=1,$G1237-Y1244,IF(Y1250=1,0,-Y1244))","v":0},{"$f":"IF(Z1251=1,$G1237-Z1244,IF(Z1250=1,0,-Z1244))","v":0},{"$f":"IF(AA1251=1,$G1237-AA1244,IF(AA1250=1,0,-AA1244))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL1251=1,$G1237-AL1244,IF(AL1250=1,0,-AL1244))","v":0},{"$f":"IF(AM1251=1,$G1237-AM1244,IF(AM1250=1,0,-AM1244))","v":0},{"$f":"IF(AN1251=1,$G1237-AN1244,IF(AN1250=1,0,-AN1244))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1239:AW1239)","v":0},{"$f":"IF(AY1251=1,$G1237-AY1244,IF(AY1250=1,0,-AY1244))","v":0},{"$f":"IF(AZ1251=1,$G1237-AZ1244,IF(AZ1250=1,0,-AZ1244))","v":0},{"$f":"IF(BA1251=1,$G1237-BA1244,IF(BA1250=1,0,-BA1244))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1239:BJ1239)","v":0},{"$f":"IF(BL1251=1,$G1237-BL1244,IF(BL1250=1,0,-BL1244))","v":0},{"$f":"IF(BM1251=1,$G1237-BM1244,IF(BM1250=1,0,-BM1244))","v":0},{"$f":"IF(BN1251=1,$G1237-BN1244,IF(BN1250=1,0,-BN1244))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1239:BW1239)","v":0},{"$f":"IF(BY1251=1,$G1237-BY1244,IF(BY1250=1,0,-BY1244))","v":0},{"$f":"IF(BZ1251=1,$G1237-BZ1244,IF(BZ1250=1,0,-BZ1244))","v":0},{"$f":"IF(CA1251=1,$G1237-CA1244,IF(CA1250=1,0,-CA1244))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1239:CJ1239)","v":0},{"$f":"IF(CL1251=1,$G1237-CL1244,IF(CL1250=1,0,-CL1244))","v":0},{"$f":"IF(CM1251=1,$G1237-CM1244,IF(CM1250=1,0,-CM1244))","v":0},{"$f":"IF(CN1251=1,$G1237-CN1244,IF(CN1250=1,0,-CN1244))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1239:CW1239)","v":0},{"$f":"IF(CY1251=1,$G1237-CY1244,IF(CY1250=1,0,-CY1244))","v":0},{"$f":"IF(CZ1251=1,$G1237-CZ1244,IF(CZ1250=1,0,-CZ1244))","v":0},{"$f":"IF(DA1251=1,$G1237-DA1244,IF(DA1250=1,0,-DA1244))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1239:DJ1239)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1239}]
[1,{"$f":"\"L\"&C1232","v":"L43"},{"$f":"\"RG\"&F1232","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1236*X1257","v":0},{"$f":"+X1243+Y1241+Y1242","v":0},{"$f":"+Y1243+Z1241+Z1242","v":0},{"$f":"+Z1243+AA1241+AA1242","v":0},{"$f":"+AA1243+AB1241+AB1242","v":0},{"$f":"+AB1243+AC1241+AC1242","v":0},{"$f":"+AC1243+AD1241+AD1242","v":0},{"$f":"+AD1243+AE1241+AE1242","v":0},{"$f":"+AE1243+AF1241+AF1242","v":0},{"$f":"+AF1243+AG1241+AG1242","v":0},{"$f":"+AG1243+AH1241+AH1242","v":0},{"$f":"+AH1243+AI1241+AI1242","v":0},{"$f":"+AI1243+AJ1241+AJ1242","v":0},{"$f":"+AJ1243","v":0},{"$f":"+AK1243+AL1241+AL1242","v":0},{"$f":"+AL1243+AM1241+AM1242","v":0},{"$f":"+AM1243+AN1241+AN1242","v":0},{"$f":"+AN1243+AO1241+AO1242","v":0},{"$f":"+AO1243+AP1241+AP1242","v":0},{"$f":"+AP1243+AQ1241+AQ1242","v":0},{"$f":"+AQ1243+AR1241+AR1242","v":0},{"$f":"+AR1243+AS1241+AS1242","v":0},{"$f":"+AS1243+AT1241+AT1242","v":0},{"$f":"+AT1243+AU1241+AU1242","v":0},{"$f":"+AU1243+AV1241+AV1242","v":0},{"$f":"+AV1243+AW1241+AW1242","v":0},{"$f":"+AW1243","v":0},{"$f":"+AX1243+AY1241+AY1242","v":0},{"$f":"+AY1243+AZ1241+AZ1242","v":0},{"$f":"+AZ1243+BA1241+BA1242","v":0},{"$f":"+BA1243+BB1241+BB1242","v":0},{"$f":"+BB1243+BC1241+BC1242","v":0},{"$f":"+BC1243+BD1241+BD1242","v":0},{"$f":"+BD1243+BE1241+BE1242","v":0},{"$f":"+BE1243+BF1241+BF1242","v":0},{"$f":"+BF1243+BG1241+BG1242","v":0},{"$f":"+BG1243+BH1241+BH1242","v":0},{"$f":"+BH1243+BI1241+BI1242","v":0},{"$f":"+BI1243+BJ1241+BJ1242","v":0},{"$f":"+BJ1243","v":0},{"$f":"+BK1243+BL1241+BL1242","v":0},{"$f":"+BL1243+BM1241+BM1242","v":0},{"$f":"+BM1243+BN1241+BN1242","v":0},{"$f":"+BN1243+BO1241+BO1242","v":0},{"$f":"+BO1243+BP1241+BP1242","v":0},{"$f":"+BP1243+BQ1241+BQ1242","v":0},{"$f":"+BQ1243+BR1241+BR1242","v":0},{"$f":"+BR1243+BS1241+BS1242","v":0},{"$f":"+BS1243+BT1241+BT1242","v":0},{"$f":"+BT1243+BU1241+BU1242","v":0},{"$f":"+BU1243+BV1241+BV1242","v":0},{"$f":"+BV1243+BW1241+BW1242","v":0},{"$f":"+BW1243","v":0},{"$f":"+BX1243+BY1241+BY1242","v":0},{"$f":"+BY1243+BZ1241+BZ1242","v":0},{"$f":"+BZ1243+CA1241+CA1242","v":0},{"$f":"+CA1243+CB1241+CB1242","v":0},{"$f":"+CB1243+CC1241+CC1242","v":0},{"$f":"+CC1243+CD1241+CD1242","v":0},{"$f":"+CD1243+CE1241+CE1242","v":0},{"$f":"+CE1243+CF1241+CF1242","v":0},{"$f":"+CF1243+CG1241+CG1242","v":0},{"$f":"+CG1243+CH1241+CH1242","v":0},{"$f":"+CH1243+CI1241+CI1242","v":0},{"$f":"+CI1243+CJ1241+CJ1242","v":0},{"$f":"+CJ1243","v":0},{"$f":"+CK1243+CL1241+CL1242","v":0},{"$f":"+CL1243+CM1241+CM1242","v":0},{"$f":"+CM1243+CN1241+CN1242","v":0},{"$f":"+CN1243+CO1241+CO1242","v":0},{"$f":"+CO1243+CP1241+CP1242","v":0},{"$f":"+CP1243+CQ1241+CQ1242","v":0},{"$f":"+CQ1243+CR1241+CR1242","v":0},{"$f":"+CR1243+CS1241+CS1242","v":0},{"$f":"+CS1243+CT1241+CT1242","v":0},{"$f":"+CT1243+CU1241+CU1242","v":0},{"$f":"+CU1243+CV1241+CV1242","v":0},{"$f":"+CV1243+CW1241+CW1242","v":0},{"$f":"+CW1243","v":0},{"$f":"+CX1243+CY1241+CY1242","v":0},{"$f":"+CY1243+CZ1241+CZ1242","v":0},{"$f":"+CZ1243+DA1241+DA1242","v":0},{"$f":"+DA1243+DB1241+DB1242","v":0},{"$f":"+DB1243+DC1241+DC1242","v":0},{"$f":"+DC1243+DD1241+DD1242","v":0},{"$f":"+DD1243+DE1241+DE1242","v":0},{"$f":"+DE1243+DF1241+DF1242","v":0},{"$f":"+DF1243+DG1241+DG1242","v":0},{"$f":"+DG1243+DH1241+DH1242","v":0},{"$f":"+DH1243+DI1241+DI1242","v":0},{"$f":"+DI1243+DJ1241+DJ1242","v":0},{"$f":"+DJ1243","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1243}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1248}]
[2,null,null,null,null,{"$f":"F1232","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N1252","v":1},{"$f":"O1252","v":1},{"$f":"P1252","v":1},{"$f":"Q1252","v":1},{"$f":"R1252","v":1},{"$f":"S1252","v":1},{"$f":"T1252","v":1},{"$f":"U1252","v":1},{"$f":"V1252","v":1},{"$f":"W1252","v":1},{"$f":"X1252","v":1},{"$f":"IF(F1236=0,1,0)","v":1},{"$f":"X1252+X1250-X1251","v":1},{"$f":"Y1252+Y1250-Y1251-Y1256","v":1},{"$f":"Z1252+Z1250-Z1251-Z1256","v":1},{"$f":"AA1252+AA1250-AA1251-AA1256","v":1},{"$f":"AB1252+AB1250-AB1251-AB1256","v":1},{"$f":"AC1252+AC1250-AC1251-AC1256","v":1},{"$f":"AD1252+AD1250-AD1251-AD1256","v":1},{"$f":"AE1252+AE1250-AE1251-AE1256","v":1},{"$f":"AF1252+AF1250-AF1251-AF1256","v":1},{"$f":"AG1252+AG1250-AG1251-AG1256","v":1},{"$f":"AH1252+AH1250-AH1251-AH1256","v":1},{"$f":"AI1252+AI1250-AI1251-AI1256","v":1},{"$f":"AJ1252","v":1},{"$f":"AJ1252+AJ1250-AJ1251-AJ1256","v":1},{"$f":"AL1252+AL1250-AL1251-AL1256","v":1},{"$f":"AM1252+AM1250-AM1251-AM1256","v":1},{"$f":"AN1252+AN1250-AN1251-AN1256","v":1},{"$f":"AO1252+AO1250-AO1251-AO1256","v":1},{"$f":"AP1252+AP1250-AP1251-AP1256","v":1},{"$f":"AQ1252+AQ1250-AQ1251-AQ1256","v":1},{"$f":"AR1252+AR1250-AR1251-AR1256","v":1},{"$f":"AS1252+AS1250-AS1251-AS1256","v":1},{"$f":"AT1252+AT1250-AT1251-AT1256","v":1},{"$f":"AU1252+AU1250-AU1251-AU1256","v":1},{"$f":"AV1252+AV1250-AV1251-AV1256","v":1},{"$f":"AW1252","v":1},{"$f":"AW1252+AW1250-AW1251-AW1256","v":1},{"$f":"AY1252+AY1250-AY1251-AY1256","v":1},{"$f":"AZ1252+AZ1250-AZ1251-AZ1256","v":1},{"$f":"BA1252+BA1250-BA1251-BA1256","v":1},{"$f":"BB1252+BB1250-BB1251-BB1256","v":1},{"$f":"BC1252+BC1250-BC1251-BC1256","v":1},{"$f":"BD1252+BD1250-BD1251-BD1256","v":1},{"$f":"BE1252+BE1250-BE1251-BE1256","v":1},{"$f":"BF1252+BF1250-BF1251-BF1256","v":1},{"$f":"BG1252+BG1250-BG1251-BG1256","v":1},{"$f":"BH1252+BH1250-BH1251-BH1256","v":1},{"$f":"BI1252+BI1250-BI1251-BI1256","v":1},{"$f":"BJ1252","v":1},{"$f":"BJ1252+BJ1250-BJ1251-BJ1256","v":1},{"$f":"BL1252+BL1250-BL1251-BL1256","v":1},{"$f":"BM1252+BM1250-BM1251-BM1256","v":1},{"$f":"BN1252+BN1250-BN1251-BN1256","v":1},{"$f":"BO1252+BO1250-BO1251-BO1256","v":1},{"$f":"BP1252+BP1250-BP1251-BP1256","v":1},{"$f":"BQ1252+BQ1250-BQ1251-BQ1256","v":1},{"$f":"BR1252+BR1250-BR1251-BR1256","v":1},{"$f":"BS1252+BS1250-BS1251-BS1256","v":1},{"$f":"BT1252+BT1250-BT1251-BT1256","v":1},{"$f":"BU1252+BU1250-BU1251-BU1256","v":1},{"$f":"BV1252+BV1250-BV1251-BV1256","v":1},{"$f":"BW1252","v":1},{"$f":"BW1252+BW1250-BW1251-BW1256","v":1},{"$f":"BY1252+BY1250-BY1251-BY1256","v":1},{"$f":"BZ1252+BZ1250-BZ1251-BZ1256","v":1},{"$f":"CA1252+CA1250-CA1251-CA1256","v":1},{"$f":"CB1252+CB1250-CB1251-CB1256","v":1},{"$f":"CC1252+CC1250-CC1251-CC1256","v":1},{"$f":"CD1252+CD1250-CD1251-CD1256","v":1},{"$f":"CE1252+CE1250-CE1251-CE1256","v":1},{"$f":"CF1252+CF1250-CF1251-CF1256","v":1},{"$f":"CG1252+CG1250-CG1251-CG1256","v":1},{"$f":"CH1252+CH1250-CH1251-CH1256","v":1},{"$f":"CI1252+CI1250-CI1251-CI1256","v":1},{"$f":"CJ1252","v":1},{"$f":"CJ1252+CJ1250-CJ1251-CJ1256","v":1},{"$f":"CL1252+CL1250-CL1251-CL1256","v":1},{"$f":"CM1252+CM1250-CM1251-CM1256","v":1},{"$f":"CN1252+CN1250-CN1251-CN1256","v":1},{"$f":"CO1252+CO1250-CO1251-CO1256","v":1},{"$f":"CP1252+CP1250-CP1251-CP1256","v":1},{"$f":"CQ1252+CQ1250-CQ1251-CQ1256","v":1},{"$f":"CR1252+CR1250-CR1251-CR1256","v":1},{"$f":"CS1252+CS1250-CS1251-CS1256","v":1},{"$f":"CT1252+CT1250-CT1251-CT1256","v":1},{"$f":"CU1252+CU1250-CU1251-CU1256","v":1},{"$f":"CV1252+CV1250-CV1251-CV1256","v":1},{"$f":"CW1252","v":1},{"$f":"CW1252+CW1250-CW1251-CW1256","v":1},{"$f":"CY1252+CY1250-CY1251-CY1256","v":1},{"$f":"CZ1252+CZ1250-CZ1251-CZ1256","v":1},{"$f":"DA1252+DA1250-DA1251-DA1256","v":1},{"$f":"DB1252+DB1250-DB1251-DB1256","v":1},{"$f":"DC1252+DC1250-DC1251-DC1256","v":1},{"$f":"DD1252+DD1250-DD1251-DD1256","v":1},{"$f":"DE1252+DE1250-DE1251-DE1256","v":1},{"$f":"DF1252+DF1250-DF1251-DF1256","v":1},{"$f":"DG1252+DG1250-DG1251-DG1256","v":1},{"$f":"DH1252+DH1250-DH1251-DH1256","v":1},{"$f":"DI1252+DI1250-DI1251-DI1256","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1252}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1252,Y$5+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,Y$5+24,4)))/(12/$G1250)*Y1254","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1252,AL$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,AL$3+24,4)))/(12/$G1250)*AL1254","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT1252,AN$5+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,AN$5+24,4)))/(12/$G1250)*AN1254","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1252,AY$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,AY$3+24,4)))/(12/$G1250)*AY1254","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1252,AZ$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,AZ$3+24,4)))/(12/$G1250)*AZ1254","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1252,BA$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,BA$3+24,4)))/(12/$G1250)*BA1254","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1252,BL$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,BL$3+24,4)))/(12/$G1250)*BL1254","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1252,BM$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,BM$3+24,4)))/(12/$G1250)*BM1254","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1252,BN$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,BN$3+24,4)))/(12/$G1250)*BN1254","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1252,BY$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,BY$3+24,4)))/(12/$G1250)*BY1254","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1252,BZ$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,BZ$3+24,4)))/(12/$G1250)*BZ1254","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1252,CA$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,CA$3+24,4)))/(12/$G1250)*CA1254","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1252,CL$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,CL$3+24,4)))/(12/$G1250)*CL1254","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1252,CM$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,CM$3+24,4)))/(12/$G1250)*CM1254","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1252,CN$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,CN$3+24,4)))/(12/$G1250)*CN1254","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1252,CY$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,CY$3+24,4)))/(12/$G1250)*CY1254","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1252,CZ$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,CZ$3+24,4)))/(12/$G1250)*CZ1254","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1252,DA$3+25-(12/$G1250),4)&\":\"&ADDRESS($DT1252,DA$3+24,4)))/(12/$G1250)*DA1254","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1258}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1258","v":0},{"$f":"IF(SUM($Y1259:Y1259)>1,ROUNDUP(Z1258,0),Z1258)","v":0},{"$f":"IF(SUM($Y1259:Z1259)>1,ROUNDUP(AA1258,0),AA1258)","v":1},{"$f":"IF(SUM($Y1259:AA1259)>1,ROUNDUP(AB1258,0),AB1258)","v":0},{"$f":"IF(SUM($Y1259:AB1259)>1,ROUNDUP(AC1258,0),AC1258)","v":0},{"$f":"IF(SUM($Y1259:AC1259)>1,ROUNDUP(AD1258,0),AD1258)","v":1},{"$f":"IF(SUM($Y1259:AD1259)>1,ROUNDUP(AE1258,0),AE1258)","v":0},{"$f":"IF(SUM($Y1259:AE1259)>1,ROUNDUP(AF1258,0),AF1258)","v":0},{"$f":"IF(SUM($Y1259:AF1259)>1,ROUNDUP(AG1258,0),AG1258)","v":1},{"$f":"IF(SUM($Y1259:AG1259)>1,ROUNDUP(AH1258,0),AH1258)","v":0},{"$f":"IF(SUM($Y1259:AH1259)>1,ROUNDUP(AI1258,0),AI1258)","v":0},{"$f":"IF(SUM($Y1259:AI1259)>1,ROUNDUP(AJ1258,0),AJ1258)","v":1},null,{"$f":"IF(SUM($Y1259:AK1259)>1,ROUNDUP(AL1258,0),AL1258)","v":0},{"$f":"IF(SUM($Y1259:AL1259)>1,ROUNDUP(AM1258,0),AM1258)","v":0},{"$f":"IF(SUM($Y1259:AM1259)>1,ROUNDUP(AN1258,0),AN1258)","v":1},{"$f":"IF(SUM($Y1259:AN1259)>1,ROUNDUP(AO1258,0),AO1258)","v":0},{"$f":"IF(SUM($Y1259:AO1259)>1,ROUNDUP(AP1258,0),AP1258)","v":0},{"$f":"IF(SUM($Y1259:AP1259)>1,ROUNDUP(AQ1258,0),AQ1258)","v":1},{"$f":"IF(SUM($Y1259:AQ1259)>1,ROUNDUP(AR1258,0),AR1258)","v":0},{"$f":"IF(SUM($Y1259:AR1259)>1,ROUNDUP(AS1258,0),AS1258)","v":0},{"$f":"IF(SUM($Y1259:AS1259)>1,ROUNDUP(AT1258,0),AT1258)","v":1},{"$f":"IF(SUM($Y1259:AT1259)>1,ROUNDUP(AU1258,0),AU1258)","v":0},{"$f":"IF(SUM($Y1259:AU1259)>1,ROUNDUP(AV1258,0),AV1258)","v":0},{"$f":"IF(SUM($Y1259:AV1259)>1,ROUNDUP(AW1258,0),AW1258)","v":1},null,{"$f":"IF(SUM($Y1259:AX1259)>1,ROUNDUP(AY1258,0),AY1258)","v":0},{"$f":"IF(SUM($Y1259:AY1259)>1,ROUNDUP(AZ1258,0),AZ1258)","v":0},{"$f":"IF(SUM($Y1259:AZ1259)>1,ROUNDUP(BA1258,0),BA1258)","v":1},{"$f":"IF(SUM($Y1259:BA1259)>1,ROUNDUP(BB1258,0),BB1258)","v":0},{"$f":"IF(SUM($Y1259:BB1259)>1,ROUNDUP(BC1258,0),BC1258)","v":0},{"$f":"IF(SUM($Y1259:BC1259)>1,ROUNDUP(BD1258,0),BD1258)","v":1},{"$f":"IF(SUM($Y1259:BD1259)>1,ROUNDUP(BE1258,0),BE1258)","v":0},{"$f":"IF(SUM($Y1259:BE1259)>1,ROUNDUP(BF1258,0),BF1258)","v":0},{"$f":"IF(SUM($Y1259:BF1259)>1,ROUNDUP(BG1258,0),BG1258)","v":1},{"$f":"IF(SUM($Y1259:BG1259)>1,ROUNDUP(BH1258,0),BH1258)","v":0},{"$f":"IF(SUM($Y1259:BH1259)>1,ROUNDUP(BI1258,0),BI1258)","v":0},{"$f":"IF(SUM($Y1259:BI1259)>1,ROUNDUP(BJ1258,0),BJ1258)","v":1},null,{"$f":"IF(SUM($Y1259:BK1259)>1,ROUNDUP(BL1258,0),BL1258)","v":0},{"$f":"IF(SUM($Y1259:BL1259)>1,ROUNDUP(BM1258,0),BM1258)","v":0},{"$f":"IF(SUM($Y1259:BM1259)>1,ROUNDUP(BN1258,0),BN1258)","v":1},{"$f":"IF(SUM($Y1259:BN1259)>1,ROUNDUP(BO1258,0),BO1258)","v":0},{"$f":"IF(SUM($Y1259:BO1259)>1,ROUNDUP(BP1258,0),BP1258)","v":0},{"$f":"IF(SUM($Y1259:BP1259)>1,ROUNDUP(BQ1258,0),BQ1258)","v":1},{"$f":"IF(SUM($Y1259:BQ1259)>1,ROUNDUP(BR1258,0),BR1258)","v":0},{"$f":"IF(SUM($Y1259:BR1259)>1,ROUNDUP(BS1258,0),BS1258)","v":0},{"$f":"IF(SUM($Y1259:BS1259)>1,ROUNDUP(BT1258,0),BT1258)","v":1},{"$f":"IF(SUM($Y1259:BT1259)>1,ROUNDUP(BU1258,0),BU1258)","v":0},{"$f":"IF(SUM($Y1259:BU1259)>1,ROUNDUP(BV1258,0),BV1258)","v":0},{"$f":"IF(SUM($Y1259:BV1259)>1,ROUNDUP(BW1258,0),BW1258)","v":1},null,{"$f":"IF(SUM($Y1259:BX1259)>1,ROUNDUP(BY1258,0),BY1258)","v":0},{"$f":"IF(SUM($Y1259:BY1259)>1,ROUNDUP(BZ1258,0),BZ1258)","v":0},{"$f":"IF(SUM($Y1259:BZ1259)>1,ROUNDUP(CA1258,0),CA1258)","v":1},{"$f":"IF(SUM($Y1259:CA1259)>1,ROUNDUP(CB1258,0),CB1258)","v":0},{"$f":"IF(SUM($Y1259:CB1259)>1,ROUNDUP(CC1258,0),CC1258)","v":0},{"$f":"IF(SUM($Y1259:CC1259)>1,ROUNDUP(CD1258,0),CD1258)","v":1},{"$f":"IF(SUM($Y1259:CD1259)>1,ROUNDUP(CE1258,0),CE1258)","v":0},{"$f":"IF(SUM($Y1259:CE1259)>1,ROUNDUP(CF1258,0),CF1258)","v":0},{"$f":"IF(SUM($Y1259:CF1259)>1,ROUNDUP(CG1258,0),CG1258)","v":1},{"$f":"IF(SUM($Y1259:CG1259)>1,ROUNDUP(CH1258,0),CH1258)","v":0},{"$f":"IF(SUM($Y1259:CH1259)>1,ROUNDUP(CI1258,0),CI1258)","v":0},{"$f":"IF(SUM($Y1259:CI1259)>1,ROUNDUP(CJ1258,0),CJ1258)","v":1},null,{"$f":"IF(SUM($Y1259:CK1259)>1,ROUNDUP(CL1258,0),CL1258)","v":0},{"$f":"IF(SUM($Y1259:CL1259)>1,ROUNDUP(CM1258,0),CM1258)","v":0},{"$f":"IF(SUM($Y1259:CM1259)>1,ROUNDUP(CN1258,0),CN1258)","v":1},{"$f":"IF(SUM($Y1259:CN1259)>1,ROUNDUP(CO1258,0),CO1258)","v":0},{"$f":"IF(SUM($Y1259:CO1259)>1,ROUNDUP(CP1258,0),CP1258)","v":0},{"$f":"IF(SUM($Y1259:CP1259)>1,ROUNDUP(CQ1258,0),CQ1258)","v":1},{"$f":"IF(SUM($Y1259:CQ1259)>1,ROUNDUP(CR1258,0),CR1258)","v":0},{"$f":"IF(SUM($Y1259:CR1259)>1,ROUNDUP(CS1258,0),CS1258)","v":0},{"$f":"IF(SUM($Y1259:CS1259)>1,ROUNDUP(CT1258,0),CT1258)","v":1},{"$f":"IF(SUM($Y1259:CT1259)>1,ROUNDUP(CU1258,0),CU1258)","v":0},{"$f":"IF(SUM($Y1259:CU1259)>1,ROUNDUP(CV1258,0),CV1258)","v":0},{"$f":"IF(SUM($Y1259:CV1259)>1,ROUNDUP(CW1258,0),CW1258)","v":1},null,{"$f":"IF(SUM($Y1259:CX1259)>1,ROUNDUP(CY1258,0),CY1258)","v":0},{"$f":"IF(SUM($Y1259:CY1259)>1,ROUNDUP(CZ1258,0),CZ1258)","v":0},{"$f":"IF(SUM($Y1259:CZ1259)>1,ROUNDUP(DA1258,0),DA1258)","v":1},{"$f":"IF(SUM($Y1259:DA1259)>1,ROUNDUP(DB1258,0),DB1258)","v":0},{"$f":"IF(SUM($Y1259:DB1259)>1,ROUNDUP(DC1258,0),DC1258)","v":0},{"$f":"IF(SUM($Y1259:DC1259)>1,ROUNDUP(DD1258,0),DD1258)","v":1},{"$f":"IF(SUM($Y1259:DD1259)>1,ROUNDUP(DE1258,0),DE1258)","v":0},{"$f":"IF(SUM($Y1259:DE1259)>1,ROUNDUP(DF1258,0),DF1258)","v":0},{"$f":"IF(SUM($Y1259:DF1259)>1,ROUNDUP(DG1258,0),DG1258)","v":1},{"$f":"IF(SUM($Y1259:DG1259)>1,ROUNDUP(DH1258,0),DH1258)","v":0},{"$f":"IF(SUM($Y1259:DH1259)>1,ROUNDUP(DI1258,0),DI1258)","v":0},{"$f":"IF(SUM($Y1259:DI1259)>1,ROUNDUP(DJ1258,0),DJ1258)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1259}]
[{"$f":"A1262","v":1},{"$f":"\"C\"&C1261","v":"C44"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1280=1,X1265*-$F1264/$G1279*SUM(Y1287:AJ1287),X1265*-$F1264/$G1279*Y1287)","v":0},{"$f":"IF(Z1280=1,Y1265*-$F1264/$G1279*SUM(Z1287:AL1287),Y1265*-$F1264/$G1279*Z1287)","v":0},{"$f":"IF(AA1280=1,Z1265*-$F1264/$G1279*SUM(AA1287:AM1287),Z1265*-$F1264/$G1279*AA1287)","v":0},{"$f":"IF(AB1280=1,AA1265*-$F1264/$G1279*SUM(AB1287:AN1287),AA1265*-$F1264/$G1279*AB1287)","v":0},{"$f":"IF(AC1280=1,AB1265*-$F1264/$G1279*SUM(AC1287:AO1287),AB1265*-$F1264/$G1279*AC1287)","v":0},{"$f":"IF(AD1280=1,AC1265*-$F1264/$G1279*SUM(AD1287:AP1287),AC1265*-$F1264/$G1279*AD1287)","v":0},{"$f":"IF(AE1280=1,AD1265*-$F1264/$G1279*SUM(AE1287:AQ1287),AD1265*-$F1264/$G1279*AE1287)","v":0},{"$f":"IF(AF1280=1,AE1265*-$F1264/$G1279*SUM(AF1287:AR1287),AE1265*-$F1264/$G1279*AF1287)","v":0},{"$f":"IF(AG1280=1,AF1265*-$F1264/$G1279*SUM(AG1287:AS1287),AF1265*-$F1264/$G1279*AG1287)","v":0},{"$f":"IF(AH1280=1,AG1265*-$F1264/$G1279*SUM(AH1287:AT1287),AG1265*-$F1264/$G1279*AH1287)","v":0},{"$f":"IF(AI1280=1,AH1265*-$F1264/$G1279*SUM(AI1287:AU1287),AH1265*-$F1264/$G1279*AI1287)","v":0},{"$f":"IF(AJ1280=1,AI1265*-$F1264/$G1279*SUM(AJ1287:AV1287),AI1265*-$F1264/$G1279*AJ1287)","v":0},{"$f":"SUM(Y1263:AJ1263)","v":0},{"$f":"IF(AL1280=1,AJ1265*-$F1264/$G1279*SUM(AL1287:AW1287),AJ1265*-$F1264/$G1279*AL1287)","v":0},{"$f":"IF(AM1280=1,AL1265*-$F1264/$G1279*SUM(AM1287:AZ1287),AL1265*-$F1264/$G1279*AM1287)","v":0},{"$f":"IF(AN1280=1,AM1265*-$F1264/$G1279*SUM(AN1287:BA1287),AM1265*-$F1264/$G1279*AN1287)","v":0},{"$f":"IF(AO1280=1,AN1265*-$F1264/$G1279*SUM(AO1287:BB1287),AN1265*-$F1264/$G1279*AO1287)","v":0},{"$f":"IF(AP1280=1,AO1265*-$F1264/$G1279*SUM(AP1287:BC1287),AO1265*-$F1264/$G1279*AP1287)","v":0},{"$f":"IF(AQ1280=1,AP1265*-$F1264/$G1279*SUM(AQ1287:BD1287),AP1265*-$F1264/$G1279*AQ1287)","v":0},{"$f":"IF(AR1280=1,AQ1265*-$F1264/$G1279*SUM(AR1287:BE1287),AQ1265*-$F1264/$G1279*AR1287)","v":0},{"$f":"IF(AS1280=1,AR1265*-$F1264/$G1279*SUM(AS1287:BF1287),AR1265*-$F1264/$G1279*AS1287)","v":0},{"$f":"IF(AT1280=1,AS1265*-$F1264/$G1279*SUM(AT1287:BG1287),AS1265*-$F1264/$G1279*AT1287)","v":0},{"$f":"IF(AU1280=1,AT1265*-$F1264/$G1279*SUM(AU1287:BH1287),AT1265*-$F1264/$G1279*AU1287)","v":0},{"$f":"IF(AV1280=1,AU1265*-$F1264/$G1279*SUM(AV1287:BI1287),AU1265*-$F1264/$G1279*AV1287)","v":0},{"$f":"IF(AW1280=1,AV1265*-$F1264/$G1279*SUM(AW1287:BJ1287),AV1265*-$F1264/$G1279*AW1287)","v":0},{"$f":"SUM(AL1263:AW1263)","v":0},{"$f":"IF(AY1280=1,AW1265*-$F1264/$G1279*SUM(AY1287:BJ1287),AW1265*-$F1264/$G1279*AY1287)","v":0},{"$f":"IF(AZ1280=1,AY1265*-$F1264/$G1279*SUM(AZ1287:BM1287),AY1265*-$F1264/$G1279*AZ1287)","v":0},{"$f":"IF(BA1280=1,AZ1265*-$F1264/$G1279*SUM(BA1287:BN1287),AZ1265*-$F1264/$G1279*BA1287)","v":0},{"$f":"IF(BB1280=1,BA1265*-$F1264/$G1279*SUM(BB1287:BO1287),BA1265*-$F1264/$G1279*BB1287)","v":0},{"$f":"IF(BC1280=1,BB1265*-$F1264/$G1279*SUM(BC1287:BP1287),BB1265*-$F1264/$G1279*BC1287)","v":0},{"$f":"IF(BD1280=1,BC1265*-$F1264/$G1279*SUM(BD1287:BQ1287),BC1265*-$F1264/$G1279*BD1287)","v":0},{"$f":"IF(BE1280=1,BD1265*-$F1264/$G1279*SUM(BE1287:BR1287),BD1265*-$F1264/$G1279*BE1287)","v":0},{"$f":"IF(BF1280=1,BE1265*-$F1264/$G1279*SUM(BF1287:BS1287),BE1265*-$F1264/$G1279*BF1287)","v":0},{"$f":"IF(BG1280=1,BF1265*-$F1264/$G1279*SUM(BG1287:BT1287),BF1265*-$F1264/$G1279*BG1287)","v":0},{"$f":"IF(BH1280=1,BG1265*-$F1264/$G1279*SUM(BH1287:BU1287),BG1265*-$F1264/$G1279*BH1287)","v":0},{"$f":"IF(BI1280=1,BH1265*-$F1264/$G1279*SUM(BI1287:BV1287),BH1265*-$F1264/$G1279*BI1287)","v":0},{"$f":"IF(BJ1280=1,BI1265*-$F1264/$G1279*SUM(BJ1287:BW1287),BI1265*-$F1264/$G1279*BJ1287)","v":0},{"$f":"SUM(AY1263:BJ1263)","v":0},{"$f":"IF(BL1280=1,BJ1265*-$F1264/$G1279*SUM(BL1287:BW1287),BJ1265*-$F1264/$G1279*BL1287)","v":0},{"$f":"IF(BM1280=1,BL1265*-$F1264/$G1279*SUM(BM1287:BZ1287),BL1265*-$F1264/$G1279*BM1287)","v":0},{"$f":"IF(BN1280=1,BM1265*-$F1264/$G1279*SUM(BN1287:CA1287),BM1265*-$F1264/$G1279*BN1287)","v":0},{"$f":"IF(BO1280=1,BN1265*-$F1264/$G1279*SUM(BO1287:CB1287),BN1265*-$F1264/$G1279*BO1287)","v":0},{"$f":"IF(BP1280=1,BO1265*-$F1264/$G1279*SUM(BP1287:CC1287),BO1265*-$F1264/$G1279*BP1287)","v":0},{"$f":"IF(BQ1280=1,BP1265*-$F1264/$G1279*SUM(BQ1287:CD1287),BP1265*-$F1264/$G1279*BQ1287)","v":0},{"$f":"IF(BR1280=1,BQ1265*-$F1264/$G1279*SUM(BR1287:CE1287),BQ1265*-$F1264/$G1279*BR1287)","v":0},{"$f":"IF(BS1280=1,BR1265*-$F1264/$G1279*SUM(BS1287:CF1287),BR1265*-$F1264/$G1279*BS1287)","v":0},{"$f":"IF(BT1280=1,BS1265*-$F1264/$G1279*SUM(BT1287:CG1287),BS1265*-$F1264/$G1279*BT1287)","v":0},{"$f":"IF(BU1280=1,BT1265*-$F1264/$G1279*SUM(BU1287:CH1287),BT1265*-$F1264/$G1279*BU1287)","v":0},{"$f":"IF(BV1280=1,BU1265*-$F1264/$G1279*SUM(BV1287:CI1287),BU1265*-$F1264/$G1279*BV1287)","v":0},{"$f":"IF(BW1280=1,BV1265*-$F1264/$G1279*SUM(BW1287:CJ1287),BV1265*-$F1264/$G1279*BW1287)","v":0},{"$f":"SUM(BL1263:BW1263)","v":0},{"$f":"IF(BY1280=1,BW1265*-$F1264/$G1279*SUM(BY1287:CJ1287),BW1265*-$F1264/$G1279*BY1287)","v":0},{"$f":"IF(BZ1280=1,BY1265*-$F1264/$G1279*SUM(BZ1287:CM1287),BY1265*-$F1264/$G1279*BZ1287)","v":0},{"$f":"IF(CA1280=1,BZ1265*-$F1264/$G1279*SUM(CA1287:CN1287),BZ1265*-$F1264/$G1279*CA1287)","v":0},{"$f":"IF(CB1280=1,CA1265*-$F1264/$G1279*SUM(CB1287:CO1287),CA1265*-$F1264/$G1279*CB1287)","v":0},{"$f":"IF(CC1280=1,CB1265*-$F1264/$G1279*SUM(CC1287:CP1287),CB1265*-$F1264/$G1279*CC1287)","v":0},{"$f":"IF(CD1280=1,CC1265*-$F1264/$G1279*SUM(CD1287:CQ1287),CC1265*-$F1264/$G1279*CD1287)","v":0},{"$f":"IF(CE1280=1,CD1265*-$F1264/$G1279*SUM(CE1287:CR1287),CD1265*-$F1264/$G1279*CE1287)","v":0},{"$f":"IF(CF1280=1,CE1265*-$F1264/$G1279*SUM(CF1287:CS1287),CE1265*-$F1264/$G1279*CF1287)","v":0},{"$f":"IF(CG1280=1,CF1265*-$F1264/$G1279*SUM(CG1287:CT1287),CF1265*-$F1264/$G1279*CG1287)","v":0},{"$f":"IF(CH1280=1,CG1265*-$F1264/$G1279*SUM(CH1287:CU1287),CG1265*-$F1264/$G1279*CH1287)","v":0},{"$f":"IF(CI1280=1,CH1265*-$F1264/$G1279*SUM(CI1287:CV1287),CH1265*-$F1264/$G1279*CI1287)","v":0},{"$f":"IF(CJ1280=1,CI1265*-$F1264/$G1279*SUM(CJ1287:CW1287),CI1265*-$F1264/$G1279*CJ1287)","v":0},{"$f":"SUM(BY1263:CJ1263)","v":0},{"$f":"IF(CL1280=1,CJ1265*-$F1264/$G1279*SUM(CL1287:CW1287),CJ1265*-$F1264/$G1279*CL1287)","v":0},{"$f":"IF(CM1280=1,CL1265*-$F1264/$G1279*SUM(CM1287:CZ1287),CL1265*-$F1264/$G1279*CM1287)","v":0},{"$f":"IF(CN1280=1,CM1265*-$F1264/$G1279*SUM(CN1287:DA1287),CM1265*-$F1264/$G1279*CN1287)","v":0},{"$f":"IF(CO1280=1,CN1265*-$F1264/$G1279*SUM(CO1287:DB1287),CN1265*-$F1264/$G1279*CO1287)","v":0},{"$f":"IF(CP1280=1,CO1265*-$F1264/$G1279*SUM(CP1287:DC1287),CO1265*-$F1264/$G1279*CP1287)","v":0},{"$f":"IF(CQ1280=1,CP1265*-$F1264/$G1279*SUM(CQ1287:DD1287),CP1265*-$F1264/$G1279*CQ1287)","v":0},{"$f":"IF(CR1280=1,CQ1265*-$F1264/$G1279*SUM(CR1287:DE1287),CQ1265*-$F1264/$G1279*CR1287)","v":0},{"$f":"IF(CS1280=1,CR1265*-$F1264/$G1279*SUM(CS1287:DF1287),CR1265*-$F1264/$G1279*CS1287)","v":0},{"$f":"IF(CT1280=1,CS1265*-$F1264/$G1279*SUM(CT1287:DG1287),CS1265*-$F1264/$G1279*CT1287)","v":0},{"$f":"IF(CU1280=1,CT1265*-$F1264/$G1279*SUM(CU1287:DH1287),CT1265*-$F1264/$G1279*CU1287)","v":0},{"$f":"IF(CV1280=1,CU1265*-$F1264/$G1279*SUM(CV1287:DI1287),CU1265*-$F1264/$G1279*CV1287)","v":0},{"$f":"IF(CW1280=1,CV1265*-$F1264/$G1279*SUM(CW1287:DJ1287),CV1265*-$F1264/$G1279*CW1287)","v":0},{"$f":"SUM(CL1263:CW1263)","v":0},{"$f":"IF(CY1280=1,CW1265*-$F1264/$G1279*SUM(CY1287:DJ1287),CW1265*-$F1264/$G1279*CY1287)","v":0},{"$f":"IF(CZ1280=1,CY1265*-$F1264/$G1279*SUM(CZ1287:DM1287),CY1265*-$F1264/$G1279*CZ1287)","v":0},{"$f":"IF(DA1280=1,CZ1265*-$F1264/$G1279*SUM(DA1287:DN1287),CZ1265*-$F1264/$G1279*DA1287)","v":0},{"$f":"IF(DB1280=1,DA1265*-$F1264/$G1279*SUM(DB1287:DO1287),DA1265*-$F1264/$G1279*DB1287)","v":0},{"$f":"IF(DC1280=1,DB1265*-$F1264/$G1279*SUM(DC1287:DP1287),DB1265*-$F1264/$G1279*DC1287)","v":0},{"$f":"IF(DD1280=1,DC1265*-$F1264/$G1279*SUM(DD1287:DQ1287),DC1265*-$F1264/$G1279*DD1287)","v":0},{"$f":"IF(DE1280=1,DD1265*-$F1264/$G1279*SUM(DE1287:DR1287),DD1265*-$F1264/$G1279*DE1287)","v":0},{"$f":"IF(DF1280=1,DE1265*-$F1264/$G1279*SUM(DF1287:DS1287),DE1265*-$F1264/$G1279*DF1287)","v":0},{"$f":"IF(DG1280=1,DF1265*-$F1264/$G1279*SUM(DG1287:DT1287),DF1265*-$F1264/$G1279*DG1287)","v":0},{"$f":"IF(DH1280=1,DG1265*-$F1264/$G1279*SUM(DH1287:DU1287),DG1265*-$F1264/$G1279*DH1287)","v":0},{"$f":"IF(DI1280=1,DH1265*-$F1264/$G1279*SUM(DI1287:DU1287),DH1265*-$F1264/$G1279*DI1287)","v":0},{"$f":"IF(DJ1280=1,DI1265*-$F1264/$G1279*SUM(DJ1287:DU1287),DI1265*-$F1264/$G1279*DJ1287)","v":0},{"$f":"SUM(CY1263:DJ1263)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1263}]
[1,{"$f":"\"H\"&C1261","v":"H44"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1280=1,$G1266-Y1273,IF(Y1279=1,0,-Y1273))","v":0},{"$f":"IF(Z1280=1,$G1266-Z1273,IF(Z1279=1,0,-Z1273))","v":0},{"$f":"IF(AA1280=1,$G1266-AA1273,IF(AA1279=1,0,-AA1273))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL1280=1,$G1266-AL1273,IF(AL1279=1,0,-AL1273))","v":0},{"$f":"IF(AM1280=1,$G1266-AM1273,IF(AM1279=1,0,-AM1273))","v":0},{"$f":"IF(AN1280=1,$G1266-AN1273,IF(AN1279=1,0,-AN1273))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1268:AW1268)","v":0},{"$f":"IF(AY1280=1,$G1266-AY1273,IF(AY1279=1,0,-AY1273))","v":0},{"$f":"IF(AZ1280=1,$G1266-AZ1273,IF(AZ1279=1,0,-AZ1273))","v":0},{"$f":"IF(BA1280=1,$G1266-BA1273,IF(BA1279=1,0,-BA1273))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1268:BJ1268)","v":0},{"$f":"IF(BL1280=1,$G1266-BL1273,IF(BL1279=1,0,-BL1273))","v":0},{"$f":"IF(BM1280=1,$G1266-BM1273,IF(BM1279=1,0,-BM1273))","v":0},{"$f":"IF(BN1280=1,$G1266-BN1273,IF(BN1279=1,0,-BN1273))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1268:BW1268)","v":0},{"$f":"IF(BY1280=1,$G1266-BY1273,IF(BY1279=1,0,-BY1273))","v":0},{"$f":"IF(BZ1280=1,$G1266-BZ1273,IF(BZ1279=1,0,-BZ1273))","v":0},{"$f":"IF(CA1280=1,$G1266-CA1273,IF(CA1279=1,0,-CA1273))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1268:CJ1268)","v":0},{"$f":"IF(CL1280=1,$G1266-CL1273,IF(CL1279=1,0,-CL1273))","v":0},{"$f":"IF(CM1280=1,$G1266-CM1273,IF(CM1279=1,0,-CM1273))","v":0},{"$f":"IF(CN1280=1,$G1266-CN1273,IF(CN1279=1,0,-CN1273))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1268:CW1268)","v":0},{"$f":"IF(CY1280=1,$G1266-CY1273,IF(CY1279=1,0,-CY1273))","v":0},{"$f":"IF(CZ1280=1,$G1266-CZ1273,IF(CZ1279=1,0,-CZ1273))","v":0},{"$f":"IF(DA1280=1,$G1266-DA1273,IF(DA1279=1,0,-DA1273))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1268:DJ1268)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1268}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1276}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F1263","v":0},{"$f":"IF(Z1261=\"\",Y1278,Z1261)","v":0},{"$f":"IF(AA1261=\"\",Z1278,AA1261)","v":0},{"$f":"IF(AB1261=\"\",AA1278,AB1261)","v":0},{"$f":"IF(AC1261=\"\",AB1278,AC1261)","v":0},{"$f":"IF(AD1261=\"\",AC1278,AD1261)","v":0},{"$f":"IF(AE1261=\"\",AD1278,AE1261)","v":0},{"$f":"IF(AF1261=\"\",AE1278,AF1261)","v":0},{"$f":"IF(AG1261=\"\",AF1278,AG1261)","v":0},{"$f":"IF(AH1261=\"\",AG1278,AH1261)","v":0},{"$f":"IF(AI1261=\"\",AH1278,AI1261)","v":0},{"$f":"IF(AJ1261=\"\",AI1278,AJ1261)","v":0},null,{"$f":"IF(AL1261=\"\",AJ1278,AL1261)","v":0},{"$f":"IF(AM1261=\"\",AL1278,AM1261)","v":0},{"$f":"IF(AN1261=\"\",AM1278,AN1261)","v":0},{"$f":"IF(AO1261=\"\",AN1278,AO1261)","v":0},{"$f":"IF(AP1261=\"\",AO1278,AP1261)","v":0},{"$f":"IF(AQ1261=\"\",AP1278,AQ1261)","v":0},{"$f":"IF(AR1261=\"\",AQ1278,AR1261)","v":0},{"$f":"IF(AS1261=\"\",AR1278,AS1261)","v":0},{"$f":"IF(AT1261=\"\",AS1278,AT1261)","v":0},{"$f":"IF(AU1261=\"\",AT1278,AU1261)","v":0},{"$f":"IF(AV1261=\"\",AU1278,AV1261)","v":0},{"$f":"IF(AW1261=\"\",AV1278,AW1261)","v":0},null,{"$f":"IF(AY1261=\"\",AW1278,AY1261)","v":0},{"$f":"IF(AZ1261=\"\",AY1278,AZ1261)","v":0},{"$f":"IF(BA1261=\"\",AZ1278,BA1261)","v":0},{"$f":"IF(BB1261=\"\",BA1278,BB1261)","v":0},{"$f":"IF(BC1261=\"\",BB1278,BC1261)","v":0},{"$f":"IF(BD1261=\"\",BC1278,BD1261)","v":0},{"$f":"IF(BE1261=\"\",BD1278,BE1261)","v":0},{"$f":"IF(BF1261=\"\",BE1278,BF1261)","v":0},{"$f":"IF(BG1261=\"\",BF1278,BG1261)","v":0},{"$f":"IF(BH1261=\"\",BG1278,BH1261)","v":0},{"$f":"IF(BI1261=\"\",BH1278,BI1261)","v":0},{"$f":"IF(BJ1261=\"\",BI1278,BJ1261)","v":0},null,{"$f":"IF(BL1261=\"\",BJ1278,BL1261)","v":0},{"$f":"IF(BM1261=\"\",BL1278,BM1261)","v":0},{"$f":"IF(BN1261=\"\",BM1278,BN1261)","v":0},{"$f":"IF(BO1261=\"\",BN1278,BO1261)","v":0},{"$f":"IF(BP1261=\"\",BO1278,BP1261)","v":0},{"$f":"IF(BQ1261=\"\",BP1278,BQ1261)","v":0},{"$f":"IF(BR1261=\"\",BQ1278,BR1261)","v":0},{"$f":"IF(BS1261=\"\",BR1278,BS1261)","v":0},{"$f":"IF(BT1261=\"\",BS1278,BT1261)","v":0},{"$f":"IF(BU1261=\"\",BT1278,BU1261)","v":0},{"$f":"IF(BV1261=\"\",BU1278,BV1261)","v":0},{"$f":"IF(BW1261=\"\",BV1278,BW1261)","v":0},null,{"$f":"IF(BY1261=\"\",BW1278,BY1261)","v":0},{"$f":"IF(BZ1261=\"\",BY1278,BZ1261)","v":0},{"$f":"IF(CA1261=\"\",BZ1278,CA1261)","v":0},{"$f":"IF(CB1261=\"\",CA1278,CB1261)","v":0},{"$f":"IF(CC1261=\"\",CB1278,CC1261)","v":0},{"$f":"IF(CD1261=\"\",CC1278,CD1261)","v":0},{"$f":"IF(CE1261=\"\",CD1278,CE1261)","v":0},{"$f":"IF(CF1261=\"\",CE1278,CF1261)","v":0},{"$f":"IF(CG1261=\"\",CF1278,CG1261)","v":0},{"$f":"IF(CH1261=\"\",CG1278,CH1261)","v":0},{"$f":"IF(CI1261=\"\",CH1278,CI1261)","v":0},{"$f":"IF(CJ1261=\"\",CI1278,CJ1261)","v":0},null,{"$f":"IF(CL1261=\"\",CJ1278,CL1261)","v":0},{"$f":"IF(CM1261=\"\",CL1278,CM1261)","v":0},{"$f":"IF(CN1261=\"\",CM1278,CN1261)","v":0},{"$f":"IF(CO1261=\"\",CN1278,CO1261)","v":0},{"$f":"IF(CP1261=\"\",CO1278,CP1261)","v":0},{"$f":"IF(CQ1261=\"\",CP1278,CQ1261)","v":0},{"$f":"IF(CR1261=\"\",CQ1278,CR1261)","v":0},{"$f":"IF(CS1261=\"\",CR1278,CS1261)","v":0},{"$f":"IF(CT1261=\"\",CS1278,CT1261)","v":0},{"$f":"IF(CU1261=\"\",CT1278,CU1261)","v":0},{"$f":"IF(CV1261=\"\",CU1278,CV1261)","v":0},{"$f":"IF(CW1261=\"\",CV1278,CW1261)","v":0},null,{"$f":"IF(CY1261=\"\",CW1278,CY1261)","v":0},{"$f":"IF(CZ1261=\"\",CY1278,CZ1261)","v":0},{"$f":"IF(DA1261=\"\",CZ1278,DA1261)","v":0},{"$f":"IF(DB1261=\"\",DA1278,DB1261)","v":0},{"$f":"IF(DC1261=\"\",DB1278,DC1261)","v":0},{"$f":"IF(DD1261=\"\",DC1278,DD1261)","v":0},{"$f":"IF(DE1261=\"\",DD1278,DE1261)","v":0},{"$f":"IF(DF1261=\"\",DE1278,DF1261)","v":0},{"$f":"IF(DG1261=\"\",DF1278,DG1261)","v":0},{"$f":"IF(DH1261=\"\",DG1278,DH1261)","v":0},{"$f":"IF(DI1261=\"\",DH1278,DI1261)","v":0},{"$f":"IF(DJ1261=\"\",DI1278,DJ1261)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1278}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1262,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1283}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1281,Y$5+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,Y$5+24,4)))/(12/$G1279)*Y1283","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1281,AL$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,AL$3+24,4)))/(12/$G1279)*AL1283","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT1281,AN$5+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,AN$5+24,4)))/(12/$G1279)*AN1283","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1281,AY$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,AY$3+24,4)))/(12/$G1279)*AY1283","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1281,AZ$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,AZ$3+24,4)))/(12/$G1279)*AZ1283","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1281,BA$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,BA$3+24,4)))/(12/$G1279)*BA1283","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1281,BL$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,BL$3+24,4)))/(12/$G1279)*BL1283","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1281,BM$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,BM$3+24,4)))/(12/$G1279)*BM1283","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1281,BN$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,BN$3+24,4)))/(12/$G1279)*BN1283","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1281,BY$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,BY$3+24,4)))/(12/$G1279)*BY1283","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1281,BZ$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,BZ$3+24,4)))/(12/$G1279)*BZ1283","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1281,CA$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,CA$3+24,4)))/(12/$G1279)*CA1283","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1281,CL$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,CL$3+24,4)))/(12/$G1279)*CL1283","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1281,CM$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,CM$3+24,4)))/(12/$G1279)*CM1283","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1281,CN$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,CN$3+24,4)))/(12/$G1279)*CN1283","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1281,CY$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,CY$3+24,4)))/(12/$G1279)*CY1283","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1281,CZ$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,CZ$3+24,4)))/(12/$G1279)*CZ1283","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1281,DA$3+25-(12/$G1279),4)&\":\"&ADDRESS($DT1281,DA$3+24,4)))/(12/$G1279)*DA1283","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1287}]
[1,{"$f":"\"D\"&C1290","v":"D45"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1308=1,$J1290,IF(Y1309=1,-X1294,IF(Y1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-Y1313*Y1316,(Y1318-Y1291)*Y1313),0)))","v":0},{"$f":"IF(Z1308=1,$J1290,IF(Z1309=1,-Y1294,IF(Z1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-Z1313*Z1316,(Z1318-Z1291)*Z1313),0)))","v":0},{"$f":"IF(AA1308=1,$J1290,IF(AA1309=1,-Z1294,IF(AA1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AA1313*AA1316,(AA1318-AA1291)*AA1313),0)))","v":0},{"$f":"IF(AB1308=1,$J1290,IF(AB1309=1,-AA1294,IF(AB1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AB1313*AB1316,(AB1318-AB1291)*AB1313),0)))","v":0},{"$f":"IF(AC1308=1,$J1290,IF(AC1309=1,-AB1294,IF(AC1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AC1313*AC1316,(AC1318-AC1291)*AC1313),0)))","v":0},{"$f":"IF(AD1308=1,$J1290,IF(AD1309=1,-AC1294,IF(AD1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AD1313*AD1316,(AD1318-AD1291)*AD1313),0)))","v":0},{"$f":"IF(AE1308=1,$J1290,IF(AE1309=1,-AD1294,IF(AE1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AE1313*AE1316,(AE1318-AE1291)*AE1313),0)))","v":0},{"$f":"IF(AF1308=1,$J1290,IF(AF1309=1,-AE1294,IF(AF1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AF1313*AF1316,(AF1318-AF1291)*AF1313),0)))","v":0},{"$f":"IF(AG1308=1,$J1290,IF(AG1309=1,-AF1294,IF(AG1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AG1313*AG1316,(AG1318-AG1291)*AG1313),0)))","v":0},{"$f":"IF(AH1308=1,$J1290,IF(AH1309=1,-AG1294,IF(AH1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AH1313*AH1316,(AH1318-AH1291)*AH1313),0)))","v":0},{"$f":"IF(AI1308=1,$J1290,IF(AI1309=1,-AH1294,IF(AI1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AI1313*AI1316,(AI1318-AI1291)*AI1313),0)))","v":0},{"$f":"IF(AJ1308=1,$J1290,IF(AJ1309=1,-AI1294,IF(AJ1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AJ1313*AJ1316,(AJ1318-AJ1291)*AJ1313),0)))","v":0},{"$f":"SUM(Y1293:AJ1293)","v":0},{"$f":"IF(AL1308=1,$J1290,IF(AL1309=1,-AJ1294,IF(AL1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AL1313*AL1316,(AL1318-AL1291)*AL1313),0)))","v":0},{"$f":"IF(AM1308=1,$J1290,IF(AM1309=1,-AL1294,IF(AM1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AM1313*AM1316,(AM1318-AM1291)*AM1313),0)))","v":0},{"$f":"IF(AN1308=1,$J1290,IF(AN1309=1,-AM1294,IF(AN1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AN1313*AN1316,(AN1318-AN1291)*AN1313),0)))","v":0},{"$f":"IF(AO1308=1,$J1290,IF(AO1309=1,-AN1294,IF(AO1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AO1313*AO1316,(AO1318-AO1291)*AO1313),0)))","v":0},{"$f":"IF(AP1308=1,$J1290,IF(AP1309=1,-AO1294,IF(AP1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AP1313*AP1316,(AP1318-AP1291)*AP1313),0)))","v":0},{"$f":"IF(AQ1308=1,$J1290,IF(AQ1309=1,-AP1294,IF(AQ1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AQ1313*AQ1316,(AQ1318-AQ1291)*AQ1313),0)))","v":0},{"$f":"IF(AR1308=1,$J1290,IF(AR1309=1,-AQ1294,IF(AR1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AR1313*AR1316,(AR1318-AR1291)*AR1313),0)))","v":0},{"$f":"IF(AS1308=1,$J1290,IF(AS1309=1,-AR1294,IF(AS1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AS1313*AS1316,(AS1318-AS1291)*AS1313),0)))","v":0},{"$f":"IF(AT1308=1,$J1290,IF(AT1309=1,-AS1294,IF(AT1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AT1313*AT1316,(AT1318-AT1291)*AT1313),0)))","v":0},{"$f":"IF(AU1308=1,$J1290,IF(AU1309=1,-AT1294,IF(AU1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AU1313*AU1316,(AU1318-AU1291)*AU1313),0)))","v":0},{"$f":"IF(AV1308=1,$J1290,IF(AV1309=1,-AU1294,IF(AV1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AV1313*AV1316,(AV1318-AV1291)*AV1313),0)))","v":0},{"$f":"IF(AW1308=1,$J1290,IF(AW1309=1,-AV1294,IF(AW1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AW1313*AW1316,(AW1318-AW1291)*AW1313),0)))","v":0},{"$f":"SUM(AL1293:AW1293)","v":0},{"$f":"IF(AY1308=1,$J1290,IF(AY1309=1,-AW1294,IF(AY1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AY1313*AY1316,(AY1318-AY1291)*AY1313),0)))","v":0},{"$f":"IF(AZ1308=1,$J1290,IF(AZ1309=1,-AY1294,IF(AZ1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-AZ1313*AZ1316,(AZ1318-AZ1291)*AZ1313),0)))","v":0},{"$f":"IF(BA1308=1,$J1290,IF(BA1309=1,-AZ1294,IF(BA1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BA1313*BA1316,(BA1318-BA1291)*BA1313),0)))","v":0},{"$f":"IF(BB1308=1,$J1290,IF(BB1309=1,-BA1294,IF(BB1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BB1313*BB1316,(BB1318-BB1291)*BB1313),0)))","v":0},{"$f":"IF(BC1308=1,$J1290,IF(BC1309=1,-BB1294,IF(BC1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BC1313*BC1316,(BC1318-BC1291)*BC1313),0)))","v":0},{"$f":"IF(BD1308=1,$J1290,IF(BD1309=1,-BC1294,IF(BD1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BD1313*BD1316,(BD1318-BD1291)*BD1313),0)))","v":0},{"$f":"IF(BE1308=1,$J1290,IF(BE1309=1,-BD1294,IF(BE1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BE1313*BE1316,(BE1318-BE1291)*BE1313),0)))","v":0},{"$f":"IF(BF1308=1,$J1290,IF(BF1309=1,-BE1294,IF(BF1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BF1313*BF1316,(BF1318-BF1291)*BF1313),0)))","v":0},{"$f":"IF(BG1308=1,$J1290,IF(BG1309=1,-BF1294,IF(BG1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BG1313*BG1316,(BG1318-BG1291)*BG1313),0)))","v":0},{"$f":"IF(BH1308=1,$J1290,IF(BH1309=1,-BG1294,IF(BH1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BH1313*BH1316,(BH1318-BH1291)*BH1313),0)))","v":0},{"$f":"IF(BI1308=1,$J1290,IF(BI1309=1,-BH1294,IF(BI1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BI1313*BI1316,(BI1318-BI1291)*BI1313),0)))","v":0},{"$f":"IF(BJ1308=1,$J1290,IF(BJ1309=1,-BI1294,IF(BJ1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BJ1313*BJ1316,(BJ1318-BJ1291)*BJ1313),0)))","v":0},{"$f":"SUM(AY1293:BJ1293)","v":0},{"$f":"IF(BL1308=1,$J1290,IF(BL1309=1,-BJ1294,IF(BL1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BL1313*BL1316,(BL1318-BL1291)*BL1313),0)))","v":0},{"$f":"IF(BM1308=1,$J1290,IF(BM1309=1,-BL1294,IF(BM1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BM1313*BM1316,(BM1318-BM1291)*BM1313),0)))","v":0},{"$f":"IF(BN1308=1,$J1290,IF(BN1309=1,-BM1294,IF(BN1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BN1313*BN1316,(BN1318-BN1291)*BN1313),0)))","v":0},{"$f":"IF(BO1308=1,$J1290,IF(BO1309=1,-BN1294,IF(BO1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BO1313*BO1316,(BO1318-BO1291)*BO1313),0)))","v":0},{"$f":"IF(BP1308=1,$J1290,IF(BP1309=1,-BO1294,IF(BP1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BP1313*BP1316,(BP1318-BP1291)*BP1313),0)))","v":0},{"$f":"IF(BQ1308=1,$J1290,IF(BQ1309=1,-BP1294,IF(BQ1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BQ1313*BQ1316,(BQ1318-BQ1291)*BQ1313),0)))","v":0},{"$f":"IF(BR1308=1,$J1290,IF(BR1309=1,-BQ1294,IF(BR1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BR1313*BR1316,(BR1318-BR1291)*BR1313),0)))","v":0},{"$f":"IF(BS1308=1,$J1290,IF(BS1309=1,-BR1294,IF(BS1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BS1313*BS1316,(BS1318-BS1291)*BS1313),0)))","v":0},{"$f":"IF(BT1308=1,$J1290,IF(BT1309=1,-BS1294,IF(BT1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BT1313*BT1316,(BT1318-BT1291)*BT1313),0)))","v":0},{"$f":"IF(BU1308=1,$J1290,IF(BU1309=1,-BT1294,IF(BU1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BU1313*BU1316,(BU1318-BU1291)*BU1313),0)))","v":0},{"$f":"IF(BV1308=1,$J1290,IF(BV1309=1,-BU1294,IF(BV1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BV1313*BV1316,(BV1318-BV1291)*BV1313),0)))","v":0},{"$f":"IF(BW1308=1,$J1290,IF(BW1309=1,-BV1294,IF(BW1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BW1313*BW1316,(BW1318-BW1291)*BW1313),0)))","v":0},{"$f":"SUM(BL1293:BW1293)","v":0},{"$f":"IF(BY1308=1,$J1290,IF(BY1309=1,-BW1294,IF(BY1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BY1313*BY1316,(BY1318-BY1291)*BY1313),0)))","v":0},{"$f":"IF(BZ1308=1,$J1290,IF(BZ1309=1,-BY1294,IF(BZ1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-BZ1313*BZ1316,(BZ1318-BZ1291)*BZ1313),0)))","v":0},{"$f":"IF(CA1308=1,$J1290,IF(CA1309=1,-BZ1294,IF(CA1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CA1313*CA1316,(CA1318-CA1291)*CA1313),0)))","v":0},{"$f":"IF(CB1308=1,$J1290,IF(CB1309=1,-CA1294,IF(CB1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CB1313*CB1316,(CB1318-CB1291)*CB1313),0)))","v":0},{"$f":"IF(CC1308=1,$J1290,IF(CC1309=1,-CB1294,IF(CC1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CC1313*CC1316,(CC1318-CC1291)*CC1313),0)))","v":0},{"$f":"IF(CD1308=1,$J1290,IF(CD1309=1,-CC1294,IF(CD1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CD1313*CD1316,(CD1318-CD1291)*CD1313),0)))","v":0},{"$f":"IF(CE1308=1,$J1290,IF(CE1309=1,-CD1294,IF(CE1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CE1313*CE1316,(CE1318-CE1291)*CE1313),0)))","v":0},{"$f":"IF(CF1308=1,$J1290,IF(CF1309=1,-CE1294,IF(CF1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CF1313*CF1316,(CF1318-CF1291)*CF1313),0)))","v":0},{"$f":"IF(CG1308=1,$J1290,IF(CG1309=1,-CF1294,IF(CG1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CG1313*CG1316,(CG1318-CG1291)*CG1313),0)))","v":0},{"$f":"IF(CH1308=1,$J1290,IF(CH1309=1,-CG1294,IF(CH1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CH1313*CH1316,(CH1318-CH1291)*CH1313),0)))","v":0},{"$f":"IF(CI1308=1,$J1290,IF(CI1309=1,-CH1294,IF(CI1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CI1313*CI1316,(CI1318-CI1291)*CI1313),0)))","v":0},{"$f":"IF(CJ1308=1,$J1290,IF(CJ1309=1,-CI1294,IF(CJ1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CJ1313*CJ1316,(CJ1318-CJ1291)*CJ1313),0)))","v":0},{"$f":"SUM(BY1293:CJ1293)","v":0},{"$f":"IF(CL1308=1,$J1290,IF(CL1309=1,-CJ1294,IF(CL1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CL1313*CL1316,(CL1318-CL1291)*CL1313),0)))","v":0},{"$f":"IF(CM1308=1,$J1290,IF(CM1309=1,-CL1294,IF(CM1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CM1313*CM1316,(CM1318-CM1291)*CM1313),0)))","v":0},{"$f":"IF(CN1308=1,$J1290,IF(CN1309=1,-CM1294,IF(CN1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CN1313*CN1316,(CN1318-CN1291)*CN1313),0)))","v":0},{"$f":"IF(CO1308=1,$J1290,IF(CO1309=1,-CN1294,IF(CO1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CO1313*CO1316,(CO1318-CO1291)*CO1313),0)))","v":0},{"$f":"IF(CP1308=1,$J1290,IF(CP1309=1,-CO1294,IF(CP1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CP1313*CP1316,(CP1318-CP1291)*CP1313),0)))","v":0},{"$f":"IF(CQ1308=1,$J1290,IF(CQ1309=1,-CP1294,IF(CQ1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CQ1313*CQ1316,(CQ1318-CQ1291)*CQ1313),0)))","v":0},{"$f":"IF(CR1308=1,$J1290,IF(CR1309=1,-CQ1294,IF(CR1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CR1313*CR1316,(CR1318-CR1291)*CR1313),0)))","v":0},{"$f":"IF(CS1308=1,$J1290,IF(CS1309=1,-CR1294,IF(CS1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CS1313*CS1316,(CS1318-CS1291)*CS1313),0)))","v":0},{"$f":"IF(CT1308=1,$J1290,IF(CT1309=1,-CS1294,IF(CT1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CT1313*CT1316,(CT1318-CT1291)*CT1313),0)))","v":0},{"$f":"IF(CU1308=1,$J1290,IF(CU1309=1,-CT1294,IF(CU1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CU1313*CU1316,(CU1318-CU1291)*CU1313),0)))","v":0},{"$f":"IF(CV1308=1,$J1290,IF(CV1309=1,-CU1294,IF(CV1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CV1313*CV1316,(CV1318-CV1291)*CV1313),0)))","v":0},{"$f":"IF(CW1308=1,$J1290,IF(CW1309=1,-CV1294,IF(CW1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CW1313*CW1316,(CW1318-CW1291)*CW1313),0)))","v":0},{"$f":"SUM(CL1293:CW1293)","v":0},{"$f":"IF(CY1308=1,$J1290,IF(CY1309=1,-CW1294,IF(CY1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CY1313*CY1316,(CY1318-CY1291)*CY1313),0)))","v":0},{"$f":"IF(CZ1308=1,$J1290,IF(CZ1309=1,-CY1294,IF(CZ1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-CZ1313*CZ1316,(CZ1318-CZ1291)*CZ1313),0)))","v":0},{"$f":"IF(DA1308=1,$J1290,IF(DA1309=1,-CZ1294,IF(DA1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-DA1313*DA1316,(DA1318-DA1291)*DA1313),0)))","v":0},{"$f":"IF(DB1308=1,$J1290,IF(DB1309=1,-DA1294,IF(DB1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-DB1313*DB1316,(DB1318-DB1291)*DB1313),0)))","v":0},{"$f":"IF(DC1308=1,$J1290,IF(DC1309=1,-DB1294,IF(DC1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-DC1313*DC1316,(DC1318-DC1291)*DC1313),0)))","v":0},{"$f":"IF(DD1308=1,$J1290,IF(DD1309=1,-DC1294,IF(DD1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-DD1313*DD1316,(DD1318-DD1291)*DD1313),0)))","v":0},{"$f":"IF(DE1308=1,$J1290,IF(DE1309=1,-DD1294,IF(DE1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-DE1313*DE1316,(DE1318-DE1291)*DE1313),0)))","v":0},{"$f":"IF(DF1308=1,$J1290,IF(DF1309=1,-DE1294,IF(DF1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-DF1313*DF1316,(DF1318-DF1291)*DF1313),0)))","v":0},{"$f":"IF(DG1308=1,$J1290,IF(DG1309=1,-DF1294,IF(DG1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-DG1313*DG1316,(DG1318-DG1291)*DG1313),0)))","v":0},{"$f":"IF(DH1308=1,$J1290,IF(DH1309=1,-DG1294,IF(DH1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-DH1313*DH1316,(DH1318-DH1291)*DH1313),0)))","v":0},{"$f":"IF(DI1308=1,$J1290,IF(DI1309=1,-DH1294,IF(DI1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-DI1313*DI1316,(DI1318-DI1291)*DI1313),0)))","v":0},{"$f":"IF(DJ1308=1,$J1290,IF(DJ1309=1,-DI1294,IF(DJ1318<>0,IF($J1293=\"Serielån\",$J1290/$F1309*-DJ1313*DJ1316,(DJ1318-DJ1291)*DJ1313),0)))","v":0},{"$f":"SUM(CY1293:DJ1293)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1293}]
[1,{"$f":"\"G\"&C1290","v":"G45"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1292*Y1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL1292*AL1315","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1296:AW1296)","v":0},{"$f":"+AY1292*AY1315","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1296:BJ1296)","v":0},{"$f":"+BL1292*BL1315","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1296:BW1296)","v":0},{"$f":"+BY1292*BY1315","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1296:CJ1296)","v":0},{"$f":"+CL1292*CL1315","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1296:CW1296)","v":0},{"$f":"+CY1292*CY1315","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1296:DJ1296)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1296}]
[1,null,{"$f":"\"RG\"&F1290","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1310=1,F1296,0)","v":0},{"$f":"+X1303+Y1302","v":0},{"$f":"+Y1303+Z1302","v":0},{"$f":"+Z1303+AA1302","v":0},{"$f":"+AA1303+AB1302","v":0},{"$f":"+AB1303+AC1302","v":0},{"$f":"+AC1303+AD1302","v":0},{"$f":"+AD1303+AE1302","v":0},{"$f":"+AE1303+AF1302","v":0},{"$f":"+AF1303+AG1302","v":0},{"$f":"+AG1303+AH1302","v":0},{"$f":"+AH1303+AI1302","v":0},{"$f":"+AI1303+AJ1302","v":0},{"$f":"+AJ1303","v":0},{"$f":"+AK1303+AL1302","v":0},{"$f":"+AL1303+AM1302","v":0},{"$f":"+AM1303+AN1302","v":0},{"$f":"+AN1303+AO1302","v":0},{"$f":"+AO1303+AP1302","v":0},{"$f":"+AP1303+AQ1302","v":0},{"$f":"+AQ1303+AR1302","v":0},{"$f":"+AR1303+AS1302","v":0},{"$f":"+AS1303+AT1302","v":0},{"$f":"+AT1303+AU1302","v":0},{"$f":"+AU1303+AV1302","v":0},{"$f":"+AV1303+AW1302","v":0},{"$f":"+AW1303","v":0},{"$f":"+AX1303+AY1302","v":0},{"$f":"+AY1303+AZ1302","v":0},{"$f":"+AZ1303+BA1302","v":0},{"$f":"+BA1303+BB1302","v":0},{"$f":"+BB1303+BC1302","v":0},{"$f":"+BC1303+BD1302","v":0},{"$f":"+BD1303+BE1302","v":0},{"$f":"+BE1303+BF1302","v":0},{"$f":"+BF1303+BG1302","v":0},{"$f":"+BG1303+BH1302","v":0},{"$f":"+BH1303+BI1302","v":0},{"$f":"+BI1303+BJ1302","v":0},{"$f":"+BJ1303","v":0},{"$f":"+BK1303+BL1302","v":0},{"$f":"+BL1303+BM1302","v":0},{"$f":"+BM1303+BN1302","v":0},{"$f":"+BN1303+BO1302","v":0},{"$f":"+BO1303+BP1302","v":0},{"$f":"+BP1303+BQ1302","v":0},{"$f":"+BQ1303+BR1302","v":0},{"$f":"+BR1303+BS1302","v":0},{"$f":"+BS1303+BT1302","v":0},{"$f":"+BT1303+BU1302","v":0},{"$f":"+BU1303+BV1302","v":0},{"$f":"+BV1303+BW1302","v":0},{"$f":"+BW1303","v":0},{"$f":"+BX1303+BY1302","v":0},{"$f":"+BY1303+BZ1302","v":0},{"$f":"+BZ1303+CA1302","v":0},{"$f":"+CA1303+CB1302","v":0},{"$f":"+CB1303+CC1302","v":0},{"$f":"+CC1303+CD1302","v":0},{"$f":"+CD1303+CE1302","v":0},{"$f":"+CE1303+CF1302","v":0},{"$f":"+CF1303+CG1302","v":0},{"$f":"+CG1303+CH1302","v":0},{"$f":"+CH1303+CI1302","v":0},{"$f":"+CI1303+CJ1302","v":0},{"$f":"+CJ1303","v":0},{"$f":"+CK1303+CL1302","v":0},{"$f":"+CL1303+CM1302","v":0},{"$f":"+CM1303+CN1302","v":0},{"$f":"+CN1303+CO1302","v":0},{"$f":"+CO1303+CP1302","v":0},{"$f":"+CP1303+CQ1302","v":0},{"$f":"+CQ1303+CR1302","v":0},{"$f":"+CR1303+CS1302","v":0},{"$f":"+CS1303+CT1302","v":0},{"$f":"+CT1303+CU1302","v":0},{"$f":"+CU1303+CV1302","v":0},{"$f":"+CV1303+CW1302","v":0},{"$f":"+CW1303","v":0},{"$f":"+CX1303+CY1302","v":0},{"$f":"+CY1303+CZ1302","v":0},{"$f":"+CZ1303+DA1302","v":0},{"$f":"+DA1303+DB1302","v":0},{"$f":"+DB1303+DC1302","v":0},{"$f":"+DC1303+DD1302","v":0},{"$f":"+DD1303+DE1302","v":0},{"$f":"+DE1303+DF1302","v":0},{"$f":"+DF1303+DG1302","v":0},{"$f":"+DG1303+DH1302","v":0},{"$f":"+DH1303+DI1302","v":0},{"$f":"+DI1303+DJ1302","v":0},{"$f":"+DJ1303","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1303}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F1292","v":0},{"$f":"IF(Z1290=\"\",Y1307,Z1290)","v":0},{"$f":"IF(AA1290=\"\",Z1307,AA1290)","v":0},{"$f":"IF(AB1290=\"\",AA1307,AB1290)","v":0},{"$f":"IF(AC1290=\"\",AB1307,AC1290)","v":0},{"$f":"IF(AD1290=\"\",AC1307,AD1290)","v":0},{"$f":"IF(AE1290=\"\",AD1307,AE1290)","v":0},{"$f":"IF(AF1290=\"\",AE1307,AF1290)","v":0},{"$f":"IF(AG1290=\"\",AF1307,AG1290)","v":0},{"$f":"IF(AH1290=\"\",AG1307,AH1290)","v":0},{"$f":"IF(AI1290=\"\",AH1307,AI1290)","v":0},{"$f":"IF(AJ1290=\"\",AI1307,AJ1290)","v":0},null,{"$f":"IF(AL1290=\"\",AJ1307,AL1290)","v":0},{"$f":"IF(AM1290=\"\",AL1307,AM1290)","v":0},{"$f":"IF(AN1290=\"\",AM1307,AN1290)","v":0},{"$f":"IF(AO1290=\"\",AN1307,AO1290)","v":0},{"$f":"IF(AP1290=\"\",AO1307,AP1290)","v":0},{"$f":"IF(AQ1290=\"\",AP1307,AQ1290)","v":0},{"$f":"IF(AR1290=\"\",AQ1307,AR1290)","v":0},{"$f":"IF(AS1290=\"\",AR1307,AS1290)","v":0},{"$f":"IF(AT1290=\"\",AS1307,AT1290)","v":0},{"$f":"IF(AU1290=\"\",AT1307,AU1290)","v":0},{"$f":"IF(AV1290=\"\",AU1307,AV1290)","v":0},{"$f":"IF(AW1290=\"\",AV1307,AW1290)","v":0},null,{"$f":"IF(AY1290=\"\",AW1307,AY1290)","v":0},{"$f":"IF(AZ1290=\"\",AY1307,AZ1290)","v":0},{"$f":"IF(BA1290=\"\",AZ1307,BA1290)","v":0},{"$f":"IF(BB1290=\"\",BA1307,BB1290)","v":0},{"$f":"IF(BC1290=\"\",BB1307,BC1290)","v":0},{"$f":"IF(BD1290=\"\",BC1307,BD1290)","v":0},{"$f":"IF(BE1290=\"\",BD1307,BE1290)","v":0},{"$f":"IF(BF1290=\"\",BE1307,BF1290)","v":0},{"$f":"IF(BG1290=\"\",BF1307,BG1290)","v":0},{"$f":"IF(BH1290=\"\",BG1307,BH1290)","v":0},{"$f":"IF(BI1290=\"\",BH1307,BI1290)","v":0},{"$f":"IF(BJ1290=\"\",BI1307,BJ1290)","v":0},null,{"$f":"IF(BL1290=\"\",BJ1307,BL1290)","v":0},{"$f":"IF(BM1290=\"\",BL1307,BM1290)","v":0},{"$f":"IF(BN1290=\"\",BM1307,BN1290)","v":0},{"$f":"IF(BO1290=\"\",BN1307,BO1290)","v":0},{"$f":"IF(BP1290=\"\",BO1307,BP1290)","v":0},{"$f":"IF(BQ1290=\"\",BP1307,BQ1290)","v":0},{"$f":"IF(BR1290=\"\",BQ1307,BR1290)","v":0},{"$f":"IF(BS1290=\"\",BR1307,BS1290)","v":0},{"$f":"IF(BT1290=\"\",BS1307,BT1290)","v":0},{"$f":"IF(BU1290=\"\",BT1307,BU1290)","v":0},{"$f":"IF(BV1290=\"\",BU1307,BV1290)","v":0},{"$f":"IF(BW1290=\"\",BV1307,BW1290)","v":0},null,{"$f":"IF(BY1290=\"\",BW1307,BY1290)","v":0},{"$f":"IF(BZ1290=\"\",BY1307,BZ1290)","v":0},{"$f":"IF(CA1290=\"\",BZ1307,CA1290)","v":0},{"$f":"IF(CB1290=\"\",CA1307,CB1290)","v":0},{"$f":"IF(CC1290=\"\",CB1307,CC1290)","v":0},{"$f":"IF(CD1290=\"\",CC1307,CD1290)","v":0},{"$f":"IF(CE1290=\"\",CD1307,CE1290)","v":0},{"$f":"IF(CF1290=\"\",CE1307,CF1290)","v":0},{"$f":"IF(CG1290=\"\",CF1307,CG1290)","v":0},{"$f":"IF(CH1290=\"\",CG1307,CH1290)","v":0},{"$f":"IF(CI1290=\"\",CH1307,CI1290)","v":0},{"$f":"IF(CJ1290=\"\",CI1307,CJ1290)","v":0},null,{"$f":"IF(CL1290=\"\",CJ1307,CL1290)","v":0},{"$f":"IF(CM1290=\"\",CL1307,CM1290)","v":0},{"$f":"IF(CN1290=\"\",CM1307,CN1290)","v":0},{"$f":"IF(CO1290=\"\",CN1307,CO1290)","v":0},{"$f":"IF(CP1290=\"\",CO1307,CP1290)","v":0},{"$f":"IF(CQ1290=\"\",CP1307,CQ1290)","v":0},{"$f":"IF(CR1290=\"\",CQ1307,CR1290)","v":0},{"$f":"IF(CS1290=\"\",CR1307,CS1290)","v":0},{"$f":"IF(CT1290=\"\",CS1307,CT1290)","v":0},{"$f":"IF(CU1290=\"\",CT1307,CU1290)","v":0},{"$f":"IF(CV1290=\"\",CU1307,CV1290)","v":0},{"$f":"IF(CW1290=\"\",CV1307,CW1290)","v":0},null,{"$f":"IF(CY1290=\"\",CW1307,CY1290)","v":0},{"$f":"IF(CZ1290=\"\",CY1307,CZ1290)","v":0},{"$f":"IF(DA1290=\"\",CZ1307,DA1290)","v":0},{"$f":"IF(DB1290=\"\",DA1307,DB1290)","v":0},{"$f":"IF(DC1290=\"\",DB1307,DC1290)","v":0},{"$f":"IF(DD1290=\"\",DC1307,DD1290)","v":0},{"$f":"IF(DE1290=\"\",DD1307,DE1290)","v":0},{"$f":"IF(DF1290=\"\",DE1307,DF1290)","v":0},{"$f":"IF(DG1290=\"\",DF1307,DG1290)","v":0},{"$f":"IF(DH1290=\"\",DG1307,DH1290)","v":0},{"$f":"IF(DI1290=\"\",DH1307,DI1290)","v":0},{"$f":"IF(DJ1290=\"\",DI1307,DJ1290)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1307}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1291,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1312}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1294<1,0,PMT(Y1307/$G1308,$I1290-X1311,X1294)*Y1316)","v":0},{"$f":"IF(Y1294<1,0,PMT(Z1307/$G1308,$I1290-Y1311,Y1294)*Z1316)","v":0},{"$f":"IF(Z1294<1,0,PMT(AA1307/$G1308,$I1290-Z1311,Z1294)*AA1316)","v":0},{"$f":"IF(AA1294<1,0,PMT(AB1307/$G1308,$I1290-AA1311,AA1294)*AB1316)","v":0},{"$f":"IF(AB1294<1,0,PMT(AC1307/$G1308,$I1290-AB1311,AB1294)*AC1316)","v":0},{"$f":"IF(AC1294<1,0,PMT(AD1307/$G1308,$I1290-AC1311,AC1294)*AD1316)","v":0},{"$f":"IF(AD1294<1,0,PMT(AE1307/$G1308,$I1290-AD1311,AD1294)*AE1316)","v":0},{"$f":"IF(AE1294<1,0,PMT(AF1307/$G1308,$I1290-AE1311,AE1294)*AF1316)","v":0},{"$f":"IF(AF1294<1,0,PMT(AG1307/$G1308,$I1290-AF1311,AF1294)*AG1316)","v":0},{"$f":"IF(AG1294<1,0,PMT(AH1307/$G1308,$I1290-AG1311,AG1294)*AH1316)","v":0},{"$f":"IF(AH1294<1,0,PMT(AI1307/$G1308,$I1290-AH1311,AH1294)*AI1316)","v":0},{"$f":"IF(AI1294<1,0,PMT(AJ1307/$G1308,$I1290-AI1311,AI1294)*AJ1316)","v":0},null,{"$f":"IF(AJ1294<1,0,PMT(AL1307/$G1308,$I1290-AJ1311,AJ1294)*AL1316)","v":0},{"$f":"IF(AL1294<1,0,PMT(AM1307/$G1308,$I1290-AL1311,AL1294)*AM1316)","v":0},{"$f":"IF(AM1294<1,0,PMT(AN1307/$G1308,$I1290-AM1311,AM1294)*AN1316)","v":0},{"$f":"IF(AN1294<1,0,PMT(AO1307/$G1308,$I1290-AN1311,AN1294)*AO1316)","v":0},{"$f":"IF(AO1294<1,0,PMT(AP1307/$G1308,$I1290-AO1311,AO1294)*AP1316)","v":0},{"$f":"IF(AP1294<1,0,PMT(AQ1307/$G1308,$I1290-AP1311,AP1294)*AQ1316)","v":0},{"$f":"IF(AQ1294<1,0,PMT(AR1307/$G1308,$I1290-AQ1311,AQ1294)*AR1316)","v":0},{"$f":"IF(AR1294<1,0,PMT(AS1307/$G1308,$I1290-AR1311,AR1294)*AS1316)","v":0},{"$f":"IF(AS1294<1,0,PMT(AT1307/$G1308,$I1290-AS1311,AS1294)*AT1316)","v":0},{"$f":"IF(AT1294<1,0,PMT(AU1307/$G1308,$I1290-AT1311,AT1294)*AU1316)","v":0},{"$f":"IF(AU1294<1,0,PMT(AV1307/$G1308,$I1290-AU1311,AU1294)*AV1316)","v":0},{"$f":"IF(AV1294<1,0,PMT(AW1307/$G1308,$I1290-AV1311,AV1294)*AW1316)","v":0},null,{"$f":"IF(AW1294<1,0,PMT(AY1307/$G1308,$I1290-AW1311,AW1294)*AY1316)","v":0},{"$f":"IF(AY1294<1,0,PMT(AZ1307/$G1308,$I1290-AY1311,AY1294)*AZ1316)","v":0},{"$f":"IF(AZ1294<1,0,PMT(BA1307/$G1308,$I1290-AZ1311,AZ1294)*BA1316)","v":0},{"$f":"IF(BA1294<1,0,PMT(BB1307/$G1308,$I1290-BA1311,BA1294)*BB1316)","v":0},{"$f":"IF(BB1294<1,0,PMT(BC1307/$G1308,$I1290-BB1311,BB1294)*BC1316)","v":0},{"$f":"IF(BC1294<1,0,PMT(BD1307/$G1308,$I1290-BC1311,BC1294)*BD1316)","v":0},{"$f":"IF(BD1294<1,0,PMT(BE1307/$G1308,$I1290-BD1311,BD1294)*BE1316)","v":0},{"$f":"IF(BE1294<1,0,PMT(BF1307/$G1308,$I1290-BE1311,BE1294)*BF1316)","v":0},{"$f":"IF(BF1294<1,0,PMT(BG1307/$G1308,$I1290-BF1311,BF1294)*BG1316)","v":0},{"$f":"IF(BG1294<1,0,PMT(BH1307/$G1308,$I1290-BG1311,BG1294)*BH1316)","v":0},{"$f":"IF(BH1294<1,0,PMT(BI1307/$G1308,$I1290-BH1311,BH1294)*BI1316)","v":0},{"$f":"IF(BI1294<1,0,PMT(BJ1307/$G1308,$I1290-BI1311,BI1294)*BJ1316)","v":0},null,{"$f":"IF(BJ1294<1,0,PMT(BL1307/$G1308,$I1290-BJ1311,BJ1294)*BL1316)","v":0},{"$f":"IF(BL1294<1,0,PMT(BM1307/$G1308,$I1290-BL1311,BL1294)*BM1316)","v":0},{"$f":"IF(BM1294<1,0,PMT(BN1307/$G1308,$I1290-BM1311,BM1294)*BN1316)","v":0},{"$f":"IF(BN1294<1,0,PMT(BO1307/$G1308,$I1290-BN1311,BN1294)*BO1316)","v":0},{"$f":"IF(BO1294<1,0,PMT(BP1307/$G1308,$I1290-BO1311,BO1294)*BP1316)","v":0},{"$f":"IF(BP1294<1,0,PMT(BQ1307/$G1308,$I1290-BP1311,BP1294)*BQ1316)","v":0},{"$f":"IF(BQ1294<1,0,PMT(BR1307/$G1308,$I1290-BQ1311,BQ1294)*BR1316)","v":0},{"$f":"IF(BR1294<1,0,PMT(BS1307/$G1308,$I1290-BR1311,BR1294)*BS1316)","v":0},{"$f":"IF(BS1294<1,0,PMT(BT1307/$G1308,$I1290-BS1311,BS1294)*BT1316)","v":0},{"$f":"IF(BT1294<1,0,PMT(BU1307/$G1308,$I1290-BT1311,BT1294)*BU1316)","v":0},{"$f":"IF(BU1294<1,0,PMT(BV1307/$G1308,$I1290-BU1311,BU1294)*BV1316)","v":0},{"$f":"IF(BV1294<1,0,PMT(BW1307/$G1308,$I1290-BV1311,BV1294)*BW1316)","v":0},null,{"$f":"IF(BW1294<1,0,PMT(BY1307/$G1308,$I1290-BW1311,BW1294)*BY1316)","v":0},{"$f":"IF(BY1294<1,0,PMT(BZ1307/$G1308,$I1290-BY1311,BY1294)*BZ1316)","v":0},{"$f":"IF(BZ1294<1,0,PMT(CA1307/$G1308,$I1290-BZ1311,BZ1294)*CA1316)","v":0},{"$f":"IF(CA1294<1,0,PMT(CB1307/$G1308,$I1290-CA1311,CA1294)*CB1316)","v":0},{"$f":"IF(CB1294<1,0,PMT(CC1307/$G1308,$I1290-CB1311,CB1294)*CC1316)","v":0},{"$f":"IF(CC1294<1,0,PMT(CD1307/$G1308,$I1290-CC1311,CC1294)*CD1316)","v":0},{"$f":"IF(CD1294<1,0,PMT(CE1307/$G1308,$I1290-CD1311,CD1294)*CE1316)","v":0},{"$f":"IF(CE1294<1,0,PMT(CF1307/$G1308,$I1290-CE1311,CE1294)*CF1316)","v":0},{"$f":"IF(CF1294<1,0,PMT(CG1307/$G1308,$I1290-CF1311,CF1294)*CG1316)","v":0},{"$f":"IF(CG1294<1,0,PMT(CH1307/$G1308,$I1290-CG1311,CG1294)*CH1316)","v":0},{"$f":"IF(CH1294<1,0,PMT(CI1307/$G1308,$I1290-CH1311,CH1294)*CI1316)","v":0},{"$f":"IF(CI1294<1,0,PMT(CJ1307/$G1308,$I1290-CI1311,CI1294)*CJ1316)","v":0},null,{"$f":"IF(CJ1294<1,0,PMT(CL1307/$G1308,$I1290-CJ1311,CJ1294)*CL1316)","v":0},{"$f":"IF(CL1294<1,0,PMT(CM1307/$G1308,$I1290-CL1311,CL1294)*CM1316)","v":0},{"$f":"IF(CM1294<1,0,PMT(CN1307/$G1308,$I1290-CM1311,CM1294)*CN1316)","v":0},{"$f":"IF(CN1294<1,0,PMT(CO1307/$G1308,$I1290-CN1311,CN1294)*CO1316)","v":0},{"$f":"IF(CO1294<1,0,PMT(CP1307/$G1308,$I1290-CO1311,CO1294)*CP1316)","v":0},{"$f":"IF(CP1294<1,0,PMT(CQ1307/$G1308,$I1290-CP1311,CP1294)*CQ1316)","v":0},{"$f":"IF(CQ1294<1,0,PMT(CR1307/$G1308,$I1290-CQ1311,CQ1294)*CR1316)","v":0},{"$f":"IF(CR1294<1,0,PMT(CS1307/$G1308,$I1290-CR1311,CR1294)*CS1316)","v":0},{"$f":"IF(CS1294<1,0,PMT(CT1307/$G1308,$I1290-CS1311,CS1294)*CT1316)","v":0},{"$f":"IF(CT1294<1,0,PMT(CU1307/$G1308,$I1290-CT1311,CT1294)*CU1316)","v":0},{"$f":"IF(CU1294<1,0,PMT(CV1307/$G1308,$I1290-CU1311,CU1294)*CV1316)","v":0},{"$f":"IF(CV1294<1,0,PMT(CW1307/$G1308,$I1290-CV1311,CV1294)*CW1316)","v":0},null,{"$f":"IF(CW1294<1,0,PMT(CY1307/$G1308,$I1290-CW1311,CW1294)*CY1316)","v":0},{"$f":"IF(CY1294<1,0,PMT(CZ1307/$G1308,$I1290-CY1311,CY1294)*CZ1316)","v":0},{"$f":"IF(CZ1294<1,0,PMT(DA1307/$G1308,$I1290-CZ1311,CZ1294)*DA1316)","v":0},{"$f":"IF(DA1294<1,0,PMT(DB1307/$G1308,$I1290-DA1311,DA1294)*DB1316)","v":0},{"$f":"IF(DB1294<1,0,PMT(DC1307/$G1308,$I1290-DB1311,DB1294)*DC1316)","v":0},{"$f":"IF(DC1294<1,0,PMT(DD1307/$G1308,$I1290-DC1311,DC1294)*DD1316)","v":0},{"$f":"IF(DD1294<1,0,PMT(DE1307/$G1308,$I1290-DD1311,DD1294)*DE1316)","v":0},{"$f":"IF(DE1294<1,0,PMT(DF1307/$G1308,$I1290-DE1311,DE1294)*DF1316)","v":0},{"$f":"IF(DF1294<1,0,PMT(DG1307/$G1308,$I1290-DF1311,DF1294)*DG1316)","v":0},{"$f":"IF(DG1294<1,0,PMT(DH1307/$G1308,$I1290-DG1311,DG1294)*DH1316)","v":0},{"$f":"IF(DH1294<1,0,PMT(DI1307/$G1308,$I1290-DH1311,DH1294)*DI1316)","v":0},{"$f":"IF(DI1294<1,0,PMT(DJ1307/$G1308,$I1290-DI1311,DI1294)*DJ1316)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1318}]
[{"$f":"A1319","v":1},{"$f":"\"B\"&C1319","v":"B46"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1338=1,X1323*-Y1336/$G1337*SUM(Y1345:AJ1345),X1323*-Y1336/$G1337*Y1345)","v":0},{"$f":"IF(Z1338=1,Y1323*-Z1336/$G1337*SUM(Z1345:AL1345),Y1323*-Z1336/$G1337*Z1345)","v":0},{"$f":"IF(AA1338=1,Z1323*-AA1336/$G1337*SUM(AA1345:AM1345),Z1323*-AA1336/$G1337*AA1345)","v":0},{"$f":"IF(AB1338=1,AA1323*-AB1336/$G1337*SUM(AB1345:AN1345),AA1323*-AB1336/$G1337*AB1345)","v":0},{"$f":"IF(AC1338=1,AB1323*-AC1336/$G1337*SUM(AC1345:AO1345),AB1323*-AC1336/$G1337*AC1345)","v":0},{"$f":"IF(AD1338=1,AC1323*-AD1336/$G1337*SUM(AD1345:AP1345),AC1323*-AD1336/$G1337*AD1345)","v":0},{"$f":"IF(AE1338=1,AD1323*-AE1336/$G1337*SUM(AE1345:AQ1345),AD1323*-AE1336/$G1337*AE1345)","v":0},{"$f":"IF(AF1338=1,AE1323*-AF1336/$G1337*SUM(AF1345:AR1345),AE1323*-AF1336/$G1337*AF1345)","v":0},{"$f":"IF(AG1338=1,AF1323*-AG1336/$G1337*SUM(AG1345:AS1345),AF1323*-AG1336/$G1337*AG1345)","v":0},{"$f":"IF(AH1338=1,AG1323*-AH1336/$G1337*SUM(AH1345:AT1345),AG1323*-AH1336/$G1337*AH1345)","v":0},{"$f":"IF(AI1338=1,AH1323*-AI1336/$G1337*SUM(AI1345:AU1345),AH1323*-AI1336/$G1337*AI1345)","v":0},{"$f":"IF(AJ1338=1,AI1323*-AJ1336/$G1337*SUM(AJ1345:AV1345),AI1323*-AJ1336/$G1337*AJ1345)","v":0},{"$f":"SUM(Y1320:AJ1320)","v":0},{"$f":"IF(AL1338=1,AJ1323*-AL1336/$G1337*SUM(AL1345:AW1345),AJ1323*-AL1336/$G1337*AL1345)","v":0},{"$f":"IF(AM1338=1,AL1323*-AM1336/$G1337*SUM(AM1345:AZ1345),AL1323*-AM1336/$G1337*AM1345)","v":0},{"$f":"IF(AN1338=1,AM1323*-AN1336/$G1337*SUM(AN1345:BA1345),AM1323*-AN1336/$G1337*AN1345)","v":0},{"$f":"IF(AO1338=1,AN1323*-AO1336/$G1337*SUM(AO1345:BB1345),AN1323*-AO1336/$G1337*AO1345)","v":0},{"$f":"IF(AP1338=1,AO1323*-AP1336/$G1337*SUM(AP1345:BC1345),AO1323*-AP1336/$G1337*AP1345)","v":0},{"$f":"IF(AQ1338=1,AP1323*-AQ1336/$G1337*SUM(AQ1345:BD1345),AP1323*-AQ1336/$G1337*AQ1345)","v":0},{"$f":"IF(AR1338=1,AQ1323*-AR1336/$G1337*SUM(AR1345:BE1345),AQ1323*-AR1336/$G1337*AR1345)","v":0},{"$f":"IF(AS1338=1,AR1323*-AS1336/$G1337*SUM(AS1345:BF1345),AR1323*-AS1336/$G1337*AS1345)","v":0},{"$f":"IF(AT1338=1,AS1323*-AT1336/$G1337*SUM(AT1345:BG1345),AS1323*-AT1336/$G1337*AT1345)","v":0},{"$f":"IF(AU1338=1,AT1323*-AU1336/$G1337*SUM(AU1345:BH1345),AT1323*-AU1336/$G1337*AU1345)","v":0},{"$f":"IF(AV1338=1,AU1323*-AV1336/$G1337*SUM(AV1345:BI1345),AU1323*-AV1336/$G1337*AV1345)","v":0},{"$f":"IF(AW1338=1,AV1323*-AW1336/$G1337*SUM(AW1345:BJ1345),AV1323*-AW1336/$G1337*AW1345)","v":0},{"$f":"SUM(AL1320:AW1320)","v":0},{"$f":"IF(AY1338=1,AW1323*-AY1336/$G1337*SUM(AY1345:BJ1345),AW1323*-AY1336/$G1337*AY1345)","v":0},{"$f":"IF(AZ1338=1,AY1323*-AZ1336/$G1337*SUM(AZ1345:BM1345),AY1323*-AZ1336/$G1337*AZ1345)","v":0},{"$f":"IF(BA1338=1,AZ1323*-BA1336/$G1337*SUM(BA1345:BN1345),AZ1323*-BA1336/$G1337*BA1345)","v":0},{"$f":"IF(BB1338=1,BA1323*-BB1336/$G1337*SUM(BB1345:BO1345),BA1323*-BB1336/$G1337*BB1345)","v":0},{"$f":"IF(BC1338=1,BB1323*-BC1336/$G1337*SUM(BC1345:BP1345),BB1323*-BC1336/$G1337*BC1345)","v":0},{"$f":"IF(BD1338=1,BC1323*-BD1336/$G1337*SUM(BD1345:BQ1345),BC1323*-BD1336/$G1337*BD1345)","v":0},{"$f":"IF(BE1338=1,BD1323*-BE1336/$G1337*SUM(BE1345:BR1345),BD1323*-BE1336/$G1337*BE1345)","v":0},{"$f":"IF(BF1338=1,BE1323*-BF1336/$G1337*SUM(BF1345:BS1345),BE1323*-BF1336/$G1337*BF1345)","v":0},{"$f":"IF(BG1338=1,BF1323*-BG1336/$G1337*SUM(BG1345:BT1345),BF1323*-BG1336/$G1337*BG1345)","v":0},{"$f":"IF(BH1338=1,BG1323*-BH1336/$G1337*SUM(BH1345:BU1345),BG1323*-BH1336/$G1337*BH1345)","v":0},{"$f":"IF(BI1338=1,BH1323*-BI1336/$G1337*SUM(BI1345:BV1345),BH1323*-BI1336/$G1337*BI1345)","v":0},{"$f":"IF(BJ1338=1,BI1323*-BJ1336/$G1337*SUM(BJ1345:BW1345),BI1323*-BJ1336/$G1337*BJ1345)","v":0},{"$f":"SUM(AY1320:BJ1320)","v":0},{"$f":"IF(BL1338=1,BJ1323*-BL1336/$G1337*SUM(BL1345:BW1345),BJ1323*-BL1336/$G1337*BL1345)","v":0},{"$f":"IF(BM1338=1,BL1323*-BM1336/$G1337*SUM(BM1345:BZ1345),BL1323*-BM1336/$G1337*BM1345)","v":0},{"$f":"IF(BN1338=1,BM1323*-BN1336/$G1337*SUM(BN1345:CA1345),BM1323*-BN1336/$G1337*BN1345)","v":0},{"$f":"IF(BO1338=1,BN1323*-BO1336/$G1337*SUM(BO1345:CB1345),BN1323*-BO1336/$G1337*BO1345)","v":0},{"$f":"IF(BP1338=1,BO1323*-BP1336/$G1337*SUM(BP1345:CC1345),BO1323*-BP1336/$G1337*BP1345)","v":0},{"$f":"IF(BQ1338=1,BP1323*-BQ1336/$G1337*SUM(BQ1345:CD1345),BP1323*-BQ1336/$G1337*BQ1345)","v":0},{"$f":"IF(BR1338=1,BQ1323*-BR1336/$G1337*SUM(BR1345:CE1345),BQ1323*-BR1336/$G1337*BR1345)","v":0},{"$f":"IF(BS1338=1,BR1323*-BS1336/$G1337*SUM(BS1345:CF1345),BR1323*-BS1336/$G1337*BS1345)","v":0},{"$f":"IF(BT1338=1,BS1323*-BT1336/$G1337*SUM(BT1345:CG1345),BS1323*-BT1336/$G1337*BT1345)","v":0},{"$f":"IF(BU1338=1,BT1323*-BU1336/$G1337*SUM(BU1345:CH1345),BT1323*-BU1336/$G1337*BU1345)","v":0},{"$f":"IF(BV1338=1,BU1323*-BV1336/$G1337*SUM(BV1345:CI1345),BU1323*-BV1336/$G1337*BV1345)","v":0},{"$f":"IF(BW1338=1,BV1323*-BW1336/$G1337*SUM(BW1345:CJ1345),BV1323*-BW1336/$G1337*BW1345)","v":0},{"$f":"SUM(BL1320:BW1320)","v":0},{"$f":"IF(BY1338=1,BW1323*-BY1336/$G1337*SUM(BY1345:CJ1345),BW1323*-BY1336/$G1337*BY1345)","v":0},{"$f":"IF(BZ1338=1,BY1323*-BZ1336/$G1337*SUM(BZ1345:CM1345),BY1323*-BZ1336/$G1337*BZ1345)","v":0},{"$f":"IF(CA1338=1,BZ1323*-CA1336/$G1337*SUM(CA1345:CN1345),BZ1323*-CA1336/$G1337*CA1345)","v":0},{"$f":"IF(CB1338=1,CA1323*-CB1336/$G1337*SUM(CB1345:CO1345),CA1323*-CB1336/$G1337*CB1345)","v":0},{"$f":"IF(CC1338=1,CB1323*-CC1336/$G1337*SUM(CC1345:CP1345),CB1323*-CC1336/$G1337*CC1345)","v":0},{"$f":"IF(CD1338=1,CC1323*-CD1336/$G1337*SUM(CD1345:CQ1345),CC1323*-CD1336/$G1337*CD1345)","v":0},{"$f":"IF(CE1338=1,CD1323*-CE1336/$G1337*SUM(CE1345:CR1345),CD1323*-CE1336/$G1337*CE1345)","v":0},{"$f":"IF(CF1338=1,CE1323*-CF1336/$G1337*SUM(CF1345:CS1345),CE1323*-CF1336/$G1337*CF1345)","v":0},{"$f":"IF(CG1338=1,CF1323*-CG1336/$G1337*SUM(CG1345:CT1345),CF1323*-CG1336/$G1337*CG1345)","v":0},{"$f":"IF(CH1338=1,CG1323*-CH1336/$G1337*SUM(CH1345:CU1345),CG1323*-CH1336/$G1337*CH1345)","v":0},{"$f":"IF(CI1338=1,CH1323*-CI1336/$G1337*SUM(CI1345:CV1345),CH1323*-CI1336/$G1337*CI1345)","v":0},{"$f":"IF(CJ1338=1,CI1323*-CJ1336/$G1337*SUM(CJ1345:CW1345),CI1323*-CJ1336/$G1337*CJ1345)","v":0},{"$f":"SUM(BY1320:CJ1320)","v":0},{"$f":"IF(CL1338=1,CJ1323*-CL1336/$G1337*SUM(CL1345:CW1345),CJ1323*-CL1336/$G1337*CL1345)","v":0},{"$f":"IF(CM1338=1,CL1323*-CM1336/$G1337*SUM(CM1345:CZ1345),CL1323*-CM1336/$G1337*CM1345)","v":0},{"$f":"IF(CN1338=1,CM1323*-CN1336/$G1337*SUM(CN1345:DA1345),CM1323*-CN1336/$G1337*CN1345)","v":0},{"$f":"IF(CO1338=1,CN1323*-CO1336/$G1337*SUM(CO1345:DB1345),CN1323*-CO1336/$G1337*CO1345)","v":0},{"$f":"IF(CP1338=1,CO1323*-CP1336/$G1337*SUM(CP1345:DC1345),CO1323*-CP1336/$G1337*CP1345)","v":0},{"$f":"IF(CQ1338=1,CP1323*-CQ1336/$G1337*SUM(CQ1345:DD1345),CP1323*-CQ1336/$G1337*CQ1345)","v":0},{"$f":"IF(CR1338=1,CQ1323*-CR1336/$G1337*SUM(CR1345:DE1345),CQ1323*-CR1336/$G1337*CR1345)","v":0},{"$f":"IF(CS1338=1,CR1323*-CS1336/$G1337*SUM(CS1345:DF1345),CR1323*-CS1336/$G1337*CS1345)","v":0},{"$f":"IF(CT1338=1,CS1323*-CT1336/$G1337*SUM(CT1345:DG1345),CS1323*-CT1336/$G1337*CT1345)","v":0},{"$f":"IF(CU1338=1,CT1323*-CU1336/$G1337*SUM(CU1345:DH1345),CT1323*-CU1336/$G1337*CU1345)","v":0},{"$f":"IF(CV1338=1,CU1323*-CV1336/$G1337*SUM(CV1345:DI1345),CU1323*-CV1336/$G1337*CV1345)","v":0},{"$f":"IF(CW1338=1,CV1323*-CW1336/$G1337*SUM(CW1345:DJ1345),CV1323*-CW1336/$G1337*CW1345)","v":0},{"$f":"SUM(CL1320:CW1320)","v":0},{"$f":"IF(CY1338=1,CW1323*-CY1336/$G1337*SUM(CY1345:DJ1345),CW1323*-CY1336/$G1337*CY1345)","v":0},{"$f":"IF(CZ1338=1,CY1323*-CZ1336/$G1337*SUM(CZ1345:DM1345),CY1323*-CZ1336/$G1337*CZ1345)","v":0},{"$f":"IF(DA1338=1,CZ1323*-DA1336/$G1337*SUM(DA1345:DN1345),CZ1323*-DA1336/$G1337*DA1345)","v":0},{"$f":"IF(DB1338=1,DA1323*-DB1336/$G1337*SUM(DB1345:DO1345),DA1323*-DB1336/$G1337*DB1345)","v":0},{"$f":"IF(DC1338=1,DB1323*-DC1336/$G1337*SUM(DC1345:DP1345),DB1323*-DC1336/$G1337*DC1345)","v":0},{"$f":"IF(DD1338=1,DC1323*-DD1336/$G1337*SUM(DD1345:DQ1345),DC1323*-DD1336/$G1337*DD1345)","v":0},{"$f":"IF(DE1338=1,DD1323*-DE1336/$G1337*SUM(DE1345:DR1345),DD1323*-DE1336/$G1337*DE1345)","v":0},{"$f":"IF(DF1338=1,DE1323*-DF1336/$G1337*SUM(DF1345:DS1345),DE1323*-DF1336/$G1337*DF1345)","v":0},{"$f":"IF(DG1338=1,DF1323*-DG1336/$G1337*SUM(DG1345:DT1345),DF1323*-DG1336/$G1337*DG1345)","v":0},{"$f":"IF(DH1338=1,DG1323*-DH1336/$G1337*SUM(DH1345:DU1345),DG1323*-DH1336/$G1337*DH1345)","v":0},{"$f":"IF(DI1338=1,DH1323*-DI1336/$G1337*SUM(DI1345:DU1345),DH1323*-DI1336/$G1337*DI1345)","v":0},{"$f":"IF(DJ1338=1,DI1323*-DJ1336/$G1337*SUM(DJ1345:DU1345),DI1323*-DJ1336/$G1337*DJ1345)","v":0},{"$f":"SUM(CY1320:DJ1320)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1320}]
[1,{"$f":"\"I\"&C1319","v":"I46"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1330-(AJ1323*AJ1344-SUM(Y1329:AJ1329))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK1330-(AW1323*AW1344-SUM(AL1329:AW1329))","v":0},{"$f":"SUM(AL1327:AW1327)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX1330-(BJ1323*BJ1344-SUM(AY1329:BJ1329))","v":0},{"$f":"SUM(AY1327:BJ1327)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK1330-(BW1323*BW1344-SUM(BL1329:BW1329))","v":0},{"$f":"SUM(BL1327:BW1327)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX1330-(CJ1323*CJ1344-SUM(BY1329:CJ1329))","v":0},{"$f":"SUM(BY1327:CJ1327)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK1330-(CW1323*CW1344-SUM(CL1329:CW1329))","v":0},{"$f":"SUM(CL1327:CW1327)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX1330-(DJ1323*DJ1344-SUM(CY1329:DJ1329))","v":0},{"$f":"SUM(CY1327:DJ1327)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1327}]
[1,{"$f":"\"M\"&C1319","v":"M46"},{"$f":"\"A\"&F1319","v":"ARealkreditlån"},null,{"$f":"+A1331","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1337=1,$F1325,IF(Y1338=1,-X1332,IF(Y$38=1,-X1332,IF(Y$6=12,IF(Y1339=1,-$F1325/($I1319/$G1337)*SUM(N1339:Y1339)/12,0),0))))","v":0},{"$f":"IF(Z1337=1,$F1325,IF(Z1338=1,-Y1332,IF(Z$38=1,-Y1332,IF(Z$6=12,IF(Z1339=1,-$F1325/($I1319/$G1337)*SUM(O1339:Z1339)/12,0),0))))","v":0},{"$f":"IF(AA1337=1,$F1325,IF(AA1338=1,-Z1332,IF(AA$38=1,-Z1332,IF(AA$6=12,IF(AA1339=1,-$F1325/($I1319/$G1337)*SUM(P1339:AA1339)/12,0),0))))","v":0},{"$f":"IF(AB1337=1,$F1325,IF(AB1338=1,-AA1332,IF(AB$38=1,-AA1332,IF(AB$6=12,IF(AB1339=1,-$F1325/($I1319/$G1337)*SUM(Q1339:AB1339)/12,0),0))))","v":0},{"$f":"IF(AC1337=1,$F1325,IF(AC1338=1,-AB1332,IF(AC$38=1,-AB1332,IF(AC$6=12,IF(AC1339=1,-$F1325/($I1319/$G1337)*SUM(R1339:AC1339)/12,0),0))))","v":0},{"$f":"IF(AD1337=1,$F1325,IF(AD1338=1,-AC1332,IF(AD$38=1,-AC1332,IF(AD$6=12,IF(AD1339=1,-$F1325/($I1319/$G1337)*SUM(S1339:AD1339)/12,0),0))))","v":0},{"$f":"IF(AE1337=1,$F1325,IF(AE1338=1,-AD1332,IF(AE$38=1,-AD1332,IF(AE$6=12,IF(AE1339=1,-$F1325/($I1319/$G1337)*SUM(T1339:AE1339)/12,0),0))))","v":0},{"$f":"IF(AF1337=1,$F1325,IF(AF1338=1,-AE1332,IF(AF$38=1,-AE1332,IF(AF$6=12,IF(AF1339=1,-$F1325/($I1319/$G1337)*SUM(U1339:AF1339)/12,0),0))))","v":0},{"$f":"IF(AG1337=1,$F1325,IF(AG1338=1,-AF1332,IF(AG$38=1,-AF1332,IF(AG$6=12,IF(AG1339=1,-$F1325/($I1319/$G1337)*SUM(V1339:AG1339)/12,0),0))))","v":0},{"$f":"IF(AH1337=1,$F1325,IF(AH1338=1,-AG1332,IF(AH$38=1,-AG1332,IF(AH$6=12,IF(AH1339=1,-$F1325/($I1319/$G1337)*SUM(W1339:AH1339)/12,0),0))))","v":0},{"$f":"IF(AI1337=1,$F1325,IF(AI1338=1,-AH1332,IF(AI$38=1,-AH1332,IF(AI$6=12,IF(AI1339=1,-$F1325/($I1319/$G1337)*SUM(X1339:AI1339)/12,0),0))))","v":0},{"$f":"IF(AJ1337=1,$F1325,IF(AJ1338=1,-AI1332,IF(AJ$38=1,-AI1332,IF(AJ$6=12,IF(AJ1339=1,-$F1325/($I1319/$G1337)*SUM(Y1339:AJ1339)/12,0),0))))","v":0},{"$f":"SUM(Y1331:AJ1331)","v":0},{"$f":"IF(AL1337=1,$F1325,IF(AL1338=1,-AK1332,IF(AL$38=1,-AK1332,IF(AL$6=12,IF(AL1339=1,-$F1325/($I1319/$G1337)*SUM(AA1339:AL1339)/12,0),0))))","v":0},{"$f":"IF(AM1337=1,$F1325,IF(AM1338=1,-AL1332,IF(AM$38=1,-AL1332,IF(AM$6=12,IF(AM1339=1,-$F1325/($I1319/$G1337)*SUM(AB1339:AM1339)/12,0),0))))","v":0},{"$f":"IF(AN1337=1,$F1325,IF(AN1338=1,-AM1332,IF(AN$38=1,-AM1332,IF(AN$6=12,IF(AN1339=1,-$F1325/($I1319/$G1337)*SUM(AC1339:AN1339)/12,0),0))))","v":0},{"$f":"IF(AO1337=1,$F1325,IF(AO1338=1,-AN1332,IF(AO$38=1,-AN1332,IF(AO$6=12,IF(AO1339=1,-$F1325/($I1319/$G1337)*SUM(AD1339:AO1339)/12,0),0))))","v":0},{"$f":"IF(AP1337=1,$F1325,IF(AP1338=1,-AO1332,IF(AP$38=1,-AO1332,IF(AP$6=12,IF(AP1339=1,-$F1325/($I1319/$G1337)*SUM(AE1339:AP1339)/12,0),0))))","v":0},{"$f":"IF(AQ1337=1,$F1325,IF(AQ1338=1,-AP1332,IF(AQ$38=1,-AP1332,IF(AQ$6=12,IF(AQ1339=1,-$F1325/($I1319/$G1337)*SUM(AF1339:AQ1339)/12,0),0))))","v":0},{"$f":"IF(AR1337=1,$F1325,IF(AR1338=1,-AQ1332,IF(AR$38=1,-AQ1332,IF(AR$6=12,IF(AR1339=1,-$F1325/($I1319/$G1337)*SUM(AG1339:AR1339)/12,0),0))))","v":0},{"$f":"IF(AS1337=1,$F1325,IF(AS1338=1,-AR1332,IF(AS$38=1,-AR1332,IF(AS$6=12,IF(AS1339=1,-$F1325/($I1319/$G1337)*SUM(AH1339:AS1339)/12,0),0))))","v":0},{"$f":"IF(AT1337=1,$F1325,IF(AT1338=1,-AS1332,IF(AT$38=1,-AS1332,IF(AT$6=12,IF(AT1339=1,-$F1325/($I1319/$G1337)*SUM(AI1339:AT1339)/12,0),0))))","v":0},{"$f":"IF(AU1337=1,$F1325,IF(AU1338=1,-AT1332,IF(AU$38=1,-AT1332,IF(AU$6=12,IF(AU1339=1,-$F1325/($I1319/$G1337)*SUM(AJ1339:AU1339)/12,0),0))))","v":0},{"$f":"IF(AV1337=1,$F1325,IF(AV1338=1,-AU1332,IF(AV$38=1,-AU1332,IF(AV$6=12,IF(AV1339=1,-$F1325/($I1319/$G1337)*SUM(AK1339:AV1339)/12,0),0))))","v":0},{"$f":"IF(AW1337=1,$F1325,IF(AW1338=1,-AV1332,IF(AW$38=1,-AV1332,IF(AW$6=12,IF(AW1339=1,-$F1325/($I1319/$G1337)*SUM(AL1339:AW1339)/12,0),0))))","v":0},{"$f":"SUM(AL1331:AW1331)","v":0},{"$f":"IF(AY1337=1,$F1325,IF(AY1338=1,-AX1332,IF(AY$38=1,-AX1332,IF(AY$6=12,IF(AY1339=1,-$F1325/($I1319/$G1337)*SUM(AN1339:AY1339)/12,0),0))))","v":0},{"$f":"IF(AZ1337=1,$F1325,IF(AZ1338=1,-AY1332,IF(AZ$38=1,-AY1332,IF(AZ$6=12,IF(AZ1339=1,-$F1325/($I1319/$G1337)*SUM(AO1339:AZ1339)/12,0),0))))","v":0},{"$f":"IF(BA1337=1,$F1325,IF(BA1338=1,-AZ1332,IF(BA$38=1,-AZ1332,IF(BA$6=12,IF(BA1339=1,-$F1325/($I1319/$G1337)*SUM(AP1339:BA1339)/12,0),0))))","v":0},{"$f":"IF(BB1337=1,$F1325,IF(BB1338=1,-BA1332,IF(BB$38=1,-BA1332,IF(BB$6=12,IF(BB1339=1,-$F1325/($I1319/$G1337)*SUM(AQ1339:BB1339)/12,0),0))))","v":0},{"$f":"IF(BC1337=1,$F1325,IF(BC1338=1,-BB1332,IF(BC$38=1,-BB1332,IF(BC$6=12,IF(BC1339=1,-$F1325/($I1319/$G1337)*SUM(AR1339:BC1339)/12,0),0))))","v":0},{"$f":"IF(BD1337=1,$F1325,IF(BD1338=1,-BC1332,IF(BD$38=1,-BC1332,IF(BD$6=12,IF(BD1339=1,-$F1325/($I1319/$G1337)*SUM(AS1339:BD1339)/12,0),0))))","v":0},{"$f":"IF(BE1337=1,$F1325,IF(BE1338=1,-BD1332,IF(BE$38=1,-BD1332,IF(BE$6=12,IF(BE1339=1,-$F1325/($I1319/$G1337)*SUM(AT1339:BE1339)/12,0),0))))","v":0},{"$f":"IF(BF1337=1,$F1325,IF(BF1338=1,-BE1332,IF(BF$38=1,-BE1332,IF(BF$6=12,IF(BF1339=1,-$F1325/($I1319/$G1337)*SUM(AU1339:BF1339)/12,0),0))))","v":0},{"$f":"IF(BG1337=1,$F1325,IF(BG1338=1,-BF1332,IF(BG$38=1,-BF1332,IF(BG$6=12,IF(BG1339=1,-$F1325/($I1319/$G1337)*SUM(AV1339:BG1339)/12,0),0))))","v":0},{"$f":"IF(BH1337=1,$F1325,IF(BH1338=1,-BG1332,IF(BH$38=1,-BG1332,IF(BH$6=12,IF(BH1339=1,-$F1325/($I1319/$G1337)*SUM(AW1339:BH1339)/12,0),0))))","v":0},{"$f":"IF(BI1337=1,$F1325,IF(BI1338=1,-BH1332,IF(BI$38=1,-BH1332,IF(BI$6=12,IF(BI1339=1,-$F1325/($I1319/$G1337)*SUM(AX1339:BI1339)/12,0),0))))","v":0},{"$f":"IF(BJ1337=1,$F1325,IF(BJ1338=1,-BI1332,IF(BJ$38=1,-BI1332,IF(BJ$6=12,IF(BJ1339=1,-$F1325/($I1319/$G1337)*SUM(AY1339:BJ1339)/12,0),0))))","v":0},{"$f":"SUM(AY1331:BJ1331)","v":0},{"$f":"IF(BL1337=1,$F1325,IF(BL1338=1,-BK1332,IF(BL$38=1,-BK1332,IF(BL$6=12,IF(BL1339=1,-$F1325/($I1319/$G1337)*SUM(BA1339:BL1339)/12,0),0))))","v":0},{"$f":"IF(BM1337=1,$F1325,IF(BM1338=1,-BL1332,IF(BM$38=1,-BL1332,IF(BM$6=12,IF(BM1339=1,-$F1325/($I1319/$G1337)*SUM(BB1339:BM1339)/12,0),0))))","v":0},{"$f":"IF(BN1337=1,$F1325,IF(BN1338=1,-BM1332,IF(BN$38=1,-BM1332,IF(BN$6=12,IF(BN1339=1,-$F1325/($I1319/$G1337)*SUM(BC1339:BN1339)/12,0),0))))","v":0},{"$f":"IF(BO1337=1,$F1325,IF(BO1338=1,-BN1332,IF(BO$38=1,-BN1332,IF(BO$6=12,IF(BO1339=1,-$F1325/($I1319/$G1337)*SUM(BD1339:BO1339)/12,0),0))))","v":0},{"$f":"IF(BP1337=1,$F1325,IF(BP1338=1,-BO1332,IF(BP$38=1,-BO1332,IF(BP$6=12,IF(BP1339=1,-$F1325/($I1319/$G1337)*SUM(BE1339:BP1339)/12,0),0))))","v":0},{"$f":"IF(BQ1337=1,$F1325,IF(BQ1338=1,-BP1332,IF(BQ$38=1,-BP1332,IF(BQ$6=12,IF(BQ1339=1,-$F1325/($I1319/$G1337)*SUM(BF1339:BQ1339)/12,0),0))))","v":0},{"$f":"IF(BR1337=1,$F1325,IF(BR1338=1,-BQ1332,IF(BR$38=1,-BQ1332,IF(BR$6=12,IF(BR1339=1,-$F1325/($I1319/$G1337)*SUM(BG1339:BR1339)/12,0),0))))","v":0},{"$f":"IF(BS1337=1,$F1325,IF(BS1338=1,-BR1332,IF(BS$38=1,-BR1332,IF(BS$6=12,IF(BS1339=1,-$F1325/($I1319/$G1337)*SUM(BH1339:BS1339)/12,0),0))))","v":0},{"$f":"IF(BT1337=1,$F1325,IF(BT1338=1,-BS1332,IF(BT$38=1,-BS1332,IF(BT$6=12,IF(BT1339=1,-$F1325/($I1319/$G1337)*SUM(BI1339:BT1339)/12,0),0))))","v":0},{"$f":"IF(BU1337=1,$F1325,IF(BU1338=1,-BT1332,IF(BU$38=1,-BT1332,IF(BU$6=12,IF(BU1339=1,-$F1325/($I1319/$G1337)*SUM(BJ1339:BU1339)/12,0),0))))","v":0},{"$f":"IF(BV1337=1,$F1325,IF(BV1338=1,-BU1332,IF(BV$38=1,-BU1332,IF(BV$6=12,IF(BV1339=1,-$F1325/($I1319/$G1337)*SUM(BK1339:BV1339)/12,0),0))))","v":0},{"$f":"IF(BW1337=1,$F1325,IF(BW1338=1,-BV1332,IF(BW$38=1,-BV1332,IF(BW$6=12,IF(BW1339=1,-$F1325/($I1319/$G1337)*SUM(BL1339:BW1339)/12,0),0))))","v":0},{"$f":"SUM(BL1331:BW1331)","v":0},{"$f":"IF(BY1337=1,$F1325,IF(BY1338=1,-BX1332,IF(BY$38=1,-BX1332,IF(BY$6=12,IF(BY1339=1,-$F1325/($I1319/$G1337)*SUM(BN1339:BY1339)/12,0),0))))","v":0},{"$f":"IF(BZ1337=1,$F1325,IF(BZ1338=1,-BY1332,IF(BZ$38=1,-BY1332,IF(BZ$6=12,IF(BZ1339=1,-$F1325/($I1319/$G1337)*SUM(BO1339:BZ1339)/12,0),0))))","v":0},{"$f":"IF(CA1337=1,$F1325,IF(CA1338=1,-BZ1332,IF(CA$38=1,-BZ1332,IF(CA$6=12,IF(CA1339=1,-$F1325/($I1319/$G1337)*SUM(BP1339:CA1339)/12,0),0))))","v":0},{"$f":"IF(CB1337=1,$F1325,IF(CB1338=1,-CA1332,IF(CB$38=1,-CA1332,IF(CB$6=12,IF(CB1339=1,-$F1325/($I1319/$G1337)*SUM(BQ1339:CB1339)/12,0),0))))","v":0},{"$f":"IF(CC1337=1,$F1325,IF(CC1338=1,-CB1332,IF(CC$38=1,-CB1332,IF(CC$6=12,IF(CC1339=1,-$F1325/($I1319/$G1337)*SUM(BR1339:CC1339)/12,0),0))))","v":0},{"$f":"IF(CD1337=1,$F1325,IF(CD1338=1,-CC1332,IF(CD$38=1,-CC1332,IF(CD$6=12,IF(CD1339=1,-$F1325/($I1319/$G1337)*SUM(BS1339:CD1339)/12,0),0))))","v":0},{"$f":"IF(CE1337=1,$F1325,IF(CE1338=1,-CD1332,IF(CE$38=1,-CD1332,IF(CE$6=12,IF(CE1339=1,-$F1325/($I1319/$G1337)*SUM(BT1339:CE1339)/12,0),0))))","v":0},{"$f":"IF(CF1337=1,$F1325,IF(CF1338=1,-CE1332,IF(CF$38=1,-CE1332,IF(CF$6=12,IF(CF1339=1,-$F1325/($I1319/$G1337)*SUM(BU1339:CF1339)/12,0),0))))","v":0},{"$f":"IF(CG1337=1,$F1325,IF(CG1338=1,-CF1332,IF(CG$38=1,-CF1332,IF(CG$6=12,IF(CG1339=1,-$F1325/($I1319/$G1337)*SUM(BV1339:CG1339)/12,0),0))))","v":0},{"$f":"IF(CH1337=1,$F1325,IF(CH1338=1,-CG1332,IF(CH$38=1,-CG1332,IF(CH$6=12,IF(CH1339=1,-$F1325/($I1319/$G1337)*SUM(BW1339:CH1339)/12,0),0))))","v":0},{"$f":"IF(CI1337=1,$F1325,IF(CI1338=1,-CH1332,IF(CI$38=1,-CH1332,IF(CI$6=12,IF(CI1339=1,-$F1325/($I1319/$G1337)*SUM(BX1339:CI1339)/12,0),0))))","v":0},{"$f":"IF(CJ1337=1,$F1325,IF(CJ1338=1,-CI1332,IF(CJ$38=1,-CI1332,IF(CJ$6=12,IF(CJ1339=1,-$F1325/($I1319/$G1337)*SUM(BY1339:CJ1339)/12,0),0))))","v":0},{"$f":"SUM(BY1331:CJ1331)","v":0},{"$f":"IF(CL1337=1,$F1325,IF(CL1338=1,-CK1332,IF(CL$38=1,-CK1332,IF(CL$6=12,IF(CL1339=1,-$F1325/($I1319/$G1337)*SUM(CA1339:CL1339)/12,0),0))))","v":0},{"$f":"IF(CM1337=1,$F1325,IF(CM1338=1,-CL1332,IF(CM$38=1,-CL1332,IF(CM$6=12,IF(CM1339=1,-$F1325/($I1319/$G1337)*SUM(CB1339:CM1339)/12,0),0))))","v":0},{"$f":"IF(CN1337=1,$F1325,IF(CN1338=1,-CM1332,IF(CN$38=1,-CM1332,IF(CN$6=12,IF(CN1339=1,-$F1325/($I1319/$G1337)*SUM(CC1339:CN1339)/12,0),0))))","v":0},{"$f":"IF(CO1337=1,$F1325,IF(CO1338=1,-CN1332,IF(CO$38=1,-CN1332,IF(CO$6=12,IF(CO1339=1,-$F1325/($I1319/$G1337)*SUM(CD1339:CO1339)/12,0),0))))","v":0},{"$f":"IF(CP1337=1,$F1325,IF(CP1338=1,-CO1332,IF(CP$38=1,-CO1332,IF(CP$6=12,IF(CP1339=1,-$F1325/($I1319/$G1337)*SUM(CE1339:CP1339)/12,0),0))))","v":0},{"$f":"IF(CQ1337=1,$F1325,IF(CQ1338=1,-CP1332,IF(CQ$38=1,-CP1332,IF(CQ$6=12,IF(CQ1339=1,-$F1325/($I1319/$G1337)*SUM(CF1339:CQ1339)/12,0),0))))","v":0},{"$f":"IF(CR1337=1,$F1325,IF(CR1338=1,-CQ1332,IF(CR$38=1,-CQ1332,IF(CR$6=12,IF(CR1339=1,-$F1325/($I1319/$G1337)*SUM(CG1339:CR1339)/12,0),0))))","v":0},{"$f":"IF(CS1337=1,$F1325,IF(CS1338=1,-CR1332,IF(CS$38=1,-CR1332,IF(CS$6=12,IF(CS1339=1,-$F1325/($I1319/$G1337)*SUM(CH1339:CS1339)/12,0),0))))","v":0},{"$f":"IF(CT1337=1,$F1325,IF(CT1338=1,-CS1332,IF(CT$38=1,-CS1332,IF(CT$6=12,IF(CT1339=1,-$F1325/($I1319/$G1337)*SUM(CI1339:CT1339)/12,0),0))))","v":0},{"$f":"IF(CU1337=1,$F1325,IF(CU1338=1,-CT1332,IF(CU$38=1,-CT1332,IF(CU$6=12,IF(CU1339=1,-$F1325/($I1319/$G1337)*SUM(CJ1339:CU1339)/12,0),0))))","v":0},{"$f":"IF(CV1337=1,$F1325,IF(CV1338=1,-CU1332,IF(CV$38=1,-CU1332,IF(CV$6=12,IF(CV1339=1,-$F1325/($I1319/$G1337)*SUM(CK1339:CV1339)/12,0),0))))","v":0},{"$f":"IF(CW1337=1,$F1325,IF(CW1338=1,-CV1332,IF(CW$38=1,-CV1332,IF(CW$6=12,IF(CW1339=1,-$F1325/($I1319/$G1337)*SUM(CL1339:CW1339)/12,0),0))))","v":0},{"$f":"SUM(CL1331:CW1331)","v":0},{"$f":"IF(CY1337=1,$F1325,IF(CY1338=1,-CX1332,IF(CY$38=1,-CX1332,IF(CY$6=12,IF(CY1339=1,-$F1325/($I1319/$G1337)*SUM(CN1339:CY1339)/12,0),0))))","v":0},{"$f":"IF(CZ1337=1,$F1325,IF(CZ1338=1,-CY1332,IF(CZ$38=1,-CY1332,IF(CZ$6=12,IF(CZ1339=1,-$F1325/($I1319/$G1337)*SUM(CO1339:CZ1339)/12,0),0))))","v":0},{"$f":"IF(DA1337=1,$F1325,IF(DA1338=1,-CZ1332,IF(DA$38=1,-CZ1332,IF(DA$6=12,IF(DA1339=1,-$F1325/($I1319/$G1337)*SUM(CP1339:DA1339)/12,0),0))))","v":0},{"$f":"IF(DB1337=1,$F1325,IF(DB1338=1,-DA1332,IF(DB$38=1,-DA1332,IF(DB$6=12,IF(DB1339=1,-$F1325/($I1319/$G1337)*SUM(CQ1339:DB1339)/12,0),0))))","v":0},{"$f":"IF(DC1337=1,$F1325,IF(DC1338=1,-DB1332,IF(DC$38=1,-DB1332,IF(DC$6=12,IF(DC1339=1,-$F1325/($I1319/$G1337)*SUM(CR1339:DC1339)/12,0),0))))","v":0},{"$f":"IF(DD1337=1,$F1325,IF(DD1338=1,-DC1332,IF(DD$38=1,-DC1332,IF(DD$6=12,IF(DD1339=1,-$F1325/($I1319/$G1337)*SUM(CS1339:DD1339)/12,0),0))))","v":0},{"$f":"IF(DE1337=1,$F1325,IF(DE1338=1,-DD1332,IF(DE$38=1,-DD1332,IF(DE$6=12,IF(DE1339=1,-$F1325/($I1319/$G1337)*SUM(CT1339:DE1339)/12,0),0))))","v":0},{"$f":"IF(DF1337=1,$F1325,IF(DF1338=1,-DE1332,IF(DF$38=1,-DE1332,IF(DF$6=12,IF(DF1339=1,-$F1325/($I1319/$G1337)*SUM(CU1339:DF1339)/12,0),0))))","v":0},{"$f":"IF(DG1337=1,$F1325,IF(DG1338=1,-DF1332,IF(DG$38=1,-DF1332,IF(DG$6=12,IF(DG1339=1,-$F1325/($I1319/$G1337)*SUM(CV1339:DG1339)/12,0),0))))","v":0},{"$f":"IF(DH1337=1,$F1325,IF(DH1338=1,-DG1332,IF(DH$38=1,-DG1332,IF(DH$6=12,IF(DH1339=1,-$F1325/($I1319/$G1337)*SUM(CW1339:DH1339)/12,0),0))))","v":0},{"$f":"IF(DI1337=1,$F1325,IF(DI1338=1,-DH1332,IF(DI$38=1,-DH1332,IF(DI$6=12,IF(DI1339=1,-$F1325/($I1319/$G1337)*SUM(CX1339:DI1339)/12,0),0))))","v":0},{"$f":"IF(DJ1337=1,$F1325,IF(DJ1338=1,-DI1332,IF(DJ$38=1,-DI1332,IF(DJ$6=12,IF(DJ1339=1,-$F1325/($I1319/$G1337)*SUM(CY1339:DJ1339)/12,0),0))))","v":0},{"$f":"SUM(CY1331:DJ1331)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1331}]
[1,null,{"$f":"\"RG\"&F1319","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1339=1,F1325,0)","v":0},{"$f":"+X1332+Y1331","v":0},{"$f":"+Y1332+Z1331","v":0},{"$f":"+Z1332+AA1331","v":0},{"$f":"+AA1332+AB1331","v":0},{"$f":"+AB1332+AC1331","v":0},{"$f":"+AC1332+AD1331","v":0},{"$f":"+AD1332+AE1331","v":0},{"$f":"+AE1332+AF1331","v":0},{"$f":"+AF1332+AG1331","v":0},{"$f":"+AG1332+AH1331","v":0},{"$f":"+AH1332+AI1331","v":0},{"$f":"+AI1332+AJ1331","v":0},{"$f":"+AJ1332","v":0},{"$f":"+AK1332+AL1331","v":0},{"$f":"+AL1332+AM1331","v":0},{"$f":"+AM1332+AN1331","v":0},{"$f":"+AN1332+AO1331","v":0},{"$f":"+AO1332+AP1331","v":0},{"$f":"+AP1332+AQ1331","v":0},{"$f":"+AQ1332+AR1331","v":0},{"$f":"+AR1332+AS1331","v":0},{"$f":"+AS1332+AT1331","v":0},{"$f":"+AT1332+AU1331","v":0},{"$f":"+AU1332+AV1331","v":0},{"$f":"+AV1332+AW1331","v":0},{"$f":"+AW1332","v":0},{"$f":"+AX1332+AY1331","v":0},{"$f":"+AY1332+AZ1331","v":0},{"$f":"+AZ1332+BA1331","v":0},{"$f":"+BA1332+BB1331","v":0},{"$f":"+BB1332+BC1331","v":0},{"$f":"+BC1332+BD1331","v":0},{"$f":"+BD1332+BE1331","v":0},{"$f":"+BE1332+BF1331","v":0},{"$f":"+BF1332+BG1331","v":0},{"$f":"+BG1332+BH1331","v":0},{"$f":"+BH1332+BI1331","v":0},{"$f":"+BI1332+BJ1331","v":0},{"$f":"+BJ1332","v":0},{"$f":"+BK1332+BL1331","v":0},{"$f":"+BL1332+BM1331","v":0},{"$f":"+BM1332+BN1331","v":0},{"$f":"+BN1332+BO1331","v":0},{"$f":"+BO1332+BP1331","v":0},{"$f":"+BP1332+BQ1331","v":0},{"$f":"+BQ1332+BR1331","v":0},{"$f":"+BR1332+BS1331","v":0},{"$f":"+BS1332+BT1331","v":0},{"$f":"+BT1332+BU1331","v":0},{"$f":"+BU1332+BV1331","v":0},{"$f":"+BV1332+BW1331","v":0},{"$f":"+BW1332","v":0},{"$f":"+BX1332+BY1331","v":0},{"$f":"+BY1332+BZ1331","v":0},{"$f":"+BZ1332+CA1331","v":0},{"$f":"+CA1332+CB1331","v":0},{"$f":"+CB1332+CC1331","v":0},{"$f":"+CC1332+CD1331","v":0},{"$f":"+CD1332+CE1331","v":0},{"$f":"+CE1332+CF1331","v":0},{"$f":"+CF1332+CG1331","v":0},{"$f":"+CG1332+CH1331","v":0},{"$f":"+CH1332+CI1331","v":0},{"$f":"+CI1332+CJ1331","v":0},{"$f":"+CJ1332","v":0},{"$f":"+CK1332+CL1331","v":0},{"$f":"+CL1332+CM1331","v":0},{"$f":"+CM1332+CN1331","v":0},{"$f":"+CN1332+CO1331","v":0},{"$f":"+CO1332+CP1331","v":0},{"$f":"+CP1332+CQ1331","v":0},{"$f":"+CQ1332+CR1331","v":0},{"$f":"+CR1332+CS1331","v":0},{"$f":"+CS1332+CT1331","v":0},{"$f":"+CT1332+CU1331","v":0},{"$f":"+CU1332+CV1331","v":0},{"$f":"+CV1332+CW1331","v":0},{"$f":"+CW1332","v":0},{"$f":"+CX1332+CY1331","v":0},{"$f":"+CY1332+CZ1331","v":0},{"$f":"+CZ1332+DA1331","v":0},{"$f":"+DA1332+DB1331","v":0},{"$f":"+DB1332+DC1331","v":0},{"$f":"+DC1332+DD1331","v":0},{"$f":"+DD1332+DE1331","v":0},{"$f":"+DE1332+DF1331","v":0},{"$f":"+DF1332+DG1331","v":0},{"$f":"+DG1332+DH1331","v":0},{"$f":"+DH1332+DI1331","v":0},{"$f":"+DI1332+DJ1331","v":0},{"$f":"+DJ1332","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1332}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y1346:CJ1346),1)=0,I1319-J1321,MOD(SUM(Y1346:CJ1346),1)+I1319-J1321-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F1324=0,0,IF($F1324=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1324=0,0,IF($F1324=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1324=0,0,IF($F1324=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1324=0,0,IF($F1324=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1324=0,0,IF($F1324=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1324=0,0,IF($F1324=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1324=0,0,IF($F1324=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1338}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1319,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1344}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1323<1,0,PMT(Y1336/$G1337,$I1319-X1340,X1323)*Y1345)","v":0},{"$f":"IF(Y1323<1,0,PMT(Z1336/$G1337,$I1319-Y1340,Y1323)*Z1345)","v":0},{"$f":"IF(Z1323<1,0,PMT(AA1336/$G1337,$I1319-Z1340,Z1323)*AA1345)","v":0},{"$f":"IF(AA1323<1,0,PMT(AB1336/$G1337,$I1319-AA1340,AA1323)*AB1345)","v":0},{"$f":"IF(AB1323<1,0,PMT(AC1336/$G1337,$I1319-AB1340,AB1323)*AC1345)","v":0},{"$f":"IF(AC1323<1,0,PMT(AD1336/$G1337,$I1319-AC1340,AC1323)*AD1345)","v":0},{"$f":"IF(AD1323<1,0,PMT(AE1336/$G1337,$I1319-AD1340,AD1323)*AE1345)","v":0},{"$f":"IF(AE1323<1,0,PMT(AF1336/$G1337,$I1319-AE1340,AE1323)*AF1345)","v":0},{"$f":"IF(AF1323<1,0,PMT(AG1336/$G1337,$I1319-AF1340,AF1323)*AG1345)","v":0},{"$f":"IF(AG1323<1,0,PMT(AH1336/$G1337,$I1319-AG1340,AG1323)*AH1345)","v":0},{"$f":"IF(AH1323<1,0,PMT(AI1336/$G1337,$I1319-AH1340,AH1323)*AI1345)","v":0},{"$f":"IF(AI1323<1,0,PMT(AJ1336/$G1337,$I1319-AI1340,AI1323)*AJ1345)","v":0},null,{"$f":"IF(AJ1323<1,0,PMT(AL1336/$G1337,$I1319-AJ1340,AJ1323)*AL1345)","v":0},{"$f":"IF(AL1323<1,0,PMT(AM1336/$G1337,$I1319-AL1340,AL1323)*AM1345)","v":0},{"$f":"IF(AM1323<1,0,PMT(AN1336/$G1337,$I1319-AM1340,AM1323)*AN1345)","v":0},{"$f":"IF(AN1323<1,0,PMT(AO1336/$G1337,$I1319-AN1340,AN1323)*AO1345)","v":0},{"$f":"IF(AO1323<1,0,PMT(AP1336/$G1337,$I1319-AO1340,AO1323)*AP1345)","v":0},{"$f":"IF(AP1323<1,0,PMT(AQ1336/$G1337,$I1319-AP1340,AP1323)*AQ1345)","v":0},{"$f":"IF(AQ1323<1,0,PMT(AR1336/$G1337,$I1319-AQ1340,AQ1323)*AR1345)","v":0},{"$f":"IF(AR1323<1,0,PMT(AS1336/$G1337,$I1319-AR1340,AR1323)*AS1345)","v":0},{"$f":"IF(AS1323<1,0,PMT(AT1336/$G1337,$I1319-AS1340,AS1323)*AT1345)","v":0},{"$f":"IF(AT1323<1,0,PMT(AU1336/$G1337,$I1319-AT1340,AT1323)*AU1345)","v":0},{"$f":"IF(AU1323<1,0,PMT(AV1336/$G1337,$I1319-AU1340,AU1323)*AV1345)","v":0},{"$f":"IF(AV1323<1,0,PMT(AW1336/$G1337,$I1319-AV1340,AV1323)*AW1345)","v":0},null,{"$f":"IF(AW1323<1,0,PMT(AY1336/$G1337,$I1319-AW1340,AW1323)*AY1345)","v":0},{"$f":"IF(AY1323<1,0,PMT(AZ1336/$G1337,$I1319-AY1340,AY1323)*AZ1345)","v":0},{"$f":"IF(AZ1323<1,0,PMT(BA1336/$G1337,$I1319-AZ1340,AZ1323)*BA1345)","v":0},{"$f":"IF(BA1323<1,0,PMT(BB1336/$G1337,$I1319-BA1340,BA1323)*BB1345)","v":0},{"$f":"IF(BB1323<1,0,PMT(BC1336/$G1337,$I1319-BB1340,BB1323)*BC1345)","v":0},{"$f":"IF(BC1323<1,0,PMT(BD1336/$G1337,$I1319-BC1340,BC1323)*BD1345)","v":0},{"$f":"IF(BD1323<1,0,PMT(BE1336/$G1337,$I1319-BD1340,BD1323)*BE1345)","v":0},{"$f":"IF(BE1323<1,0,PMT(BF1336/$G1337,$I1319-BE1340,BE1323)*BF1345)","v":0},{"$f":"IF(BF1323<1,0,PMT(BG1336/$G1337,$I1319-BF1340,BF1323)*BG1345)","v":0},{"$f":"IF(BG1323<1,0,PMT(BH1336/$G1337,$I1319-BG1340,BG1323)*BH1345)","v":0},{"$f":"IF(BH1323<1,0,PMT(BI1336/$G1337,$I1319-BH1340,BH1323)*BI1345)","v":0},{"$f":"IF(BI1323<1,0,PMT(BJ1336/$G1337,$I1319-BI1340,BI1323)*BJ1345)","v":0},null,{"$f":"IF(BJ1323<1,0,PMT(BL1336/$G1337,$I1319-BJ1340,BJ1323)*BL1345)","v":0},{"$f":"IF(BL1323<1,0,PMT(BM1336/$G1337,$I1319-BL1340,BL1323)*BM1345)","v":0},{"$f":"IF(BM1323<1,0,PMT(BN1336/$G1337,$I1319-BM1340,BM1323)*BN1345)","v":0},{"$f":"IF(BN1323<1,0,PMT(BO1336/$G1337,$I1319-BN1340,BN1323)*BO1345)","v":0},{"$f":"IF(BO1323<1,0,PMT(BP1336/$G1337,$I1319-BO1340,BO1323)*BP1345)","v":0},{"$f":"IF(BP1323<1,0,PMT(BQ1336/$G1337,$I1319-BP1340,BP1323)*BQ1345)","v":0},{"$f":"IF(BQ1323<1,0,PMT(BR1336/$G1337,$I1319-BQ1340,BQ1323)*BR1345)","v":0},{"$f":"IF(BR1323<1,0,PMT(BS1336/$G1337,$I1319-BR1340,BR1323)*BS1345)","v":0},{"$f":"IF(BS1323<1,0,PMT(BT1336/$G1337,$I1319-BS1340,BS1323)*BT1345)","v":0},{"$f":"IF(BT1323<1,0,PMT(BU1336/$G1337,$I1319-BT1340,BT1323)*BU1345)","v":0},{"$f":"IF(BU1323<1,0,PMT(BV1336/$G1337,$I1319-BU1340,BU1323)*BV1345)","v":0},{"$f":"IF(BV1323<1,0,PMT(BW1336/$G1337,$I1319-BV1340,BV1323)*BW1345)","v":0},null,{"$f":"IF(BW1323<1,0,PMT(BY1336/$G1337,$I1319-BW1340,BW1323)*BY1345)","v":0},{"$f":"IF(BY1323<1,0,PMT(BZ1336/$G1337,$I1319-BY1340,BY1323)*BZ1345)","v":0},{"$f":"IF(BZ1323<1,0,PMT(CA1336/$G1337,$I1319-BZ1340,BZ1323)*CA1345)","v":0},{"$f":"IF(CA1323<1,0,PMT(CB1336/$G1337,$I1319-CA1340,CA1323)*CB1345)","v":0},{"$f":"IF(CB1323<1,0,PMT(CC1336/$G1337,$I1319-CB1340,CB1323)*CC1345)","v":0},{"$f":"IF(CC1323<1,0,PMT(CD1336/$G1337,$I1319-CC1340,CC1323)*CD1345)","v":0},{"$f":"IF(CD1323<1,0,PMT(CE1336/$G1337,$I1319-CD1340,CD1323)*CE1345)","v":0},{"$f":"IF(CE1323<1,0,PMT(CF1336/$G1337,$I1319-CE1340,CE1323)*CF1345)","v":0},{"$f":"IF(CF1323<1,0,PMT(CG1336/$G1337,$I1319-CF1340,CF1323)*CG1345)","v":0},{"$f":"IF(CG1323<1,0,PMT(CH1336/$G1337,$I1319-CG1340,CG1323)*CH1345)","v":0},{"$f":"IF(CH1323<1,0,PMT(CI1336/$G1337,$I1319-CH1340,CH1323)*CI1345)","v":0},{"$f":"IF(CI1323<1,0,PMT(CJ1336/$G1337,$I1319-CI1340,CI1323)*CJ1345)","v":0},null,{"$f":"IF(CJ1323<1,0,PMT(CL1336/$G1337,$I1319-CJ1340,CJ1323)*CL1345)","v":0},{"$f":"IF(CL1323<1,0,PMT(CM1336/$G1337,$I1319-CL1340,CL1323)*CM1345)","v":0},{"$f":"IF(CM1323<1,0,PMT(CN1336/$G1337,$I1319-CM1340,CM1323)*CN1345)","v":0},{"$f":"IF(CN1323<1,0,PMT(CO1336/$G1337,$I1319-CN1340,CN1323)*CO1345)","v":0},{"$f":"IF(CO1323<1,0,PMT(CP1336/$G1337,$I1319-CO1340,CO1323)*CP1345)","v":0},{"$f":"IF(CP1323<1,0,PMT(CQ1336/$G1337,$I1319-CP1340,CP1323)*CQ1345)","v":0},{"$f":"IF(CQ1323<1,0,PMT(CR1336/$G1337,$I1319-CQ1340,CQ1323)*CR1345)","v":0},{"$f":"IF(CR1323<1,0,PMT(CS1336/$G1337,$I1319-CR1340,CR1323)*CS1345)","v":0},{"$f":"IF(CS1323<1,0,PMT(CT1336/$G1337,$I1319-CS1340,CS1323)*CT1345)","v":0},{"$f":"IF(CT1323<1,0,PMT(CU1336/$G1337,$I1319-CT1340,CT1323)*CU1345)","v":0},{"$f":"IF(CU1323<1,0,PMT(CV1336/$G1337,$I1319-CU1340,CU1323)*CV1345)","v":0},{"$f":"IF(CV1323<1,0,PMT(CW1336/$G1337,$I1319-CV1340,CV1323)*CW1345)","v":0},null,{"$f":"IF(CW1323<1,0,PMT(CY1336/$G1337,$I1319-CW1340,CW1323)*CY1345)","v":0},{"$f":"IF(CY1323<1,0,PMT(CZ1336/$G1337,$I1319-CY1340,CY1323)*CZ1345)","v":0},{"$f":"IF(CZ1323<1,0,PMT(DA1336/$G1337,$I1319-CZ1340,CZ1323)*DA1345)","v":0},{"$f":"IF(DA1323<1,0,PMT(DB1336/$G1337,$I1319-DA1340,DA1323)*DB1345)","v":0},{"$f":"IF(DB1323<1,0,PMT(DC1336/$G1337,$I1319-DB1340,DB1323)*DC1345)","v":0},{"$f":"IF(DC1323<1,0,PMT(DD1336/$G1337,$I1319-DC1340,DC1323)*DD1345)","v":0},{"$f":"IF(DD1323<1,0,PMT(DE1336/$G1337,$I1319-DD1340,DD1323)*DE1345)","v":0},{"$f":"IF(DE1323<1,0,PMT(DF1336/$G1337,$I1319-DE1340,DE1323)*DF1345)","v":0},{"$f":"IF(DF1323<1,0,PMT(DG1336/$G1337,$I1319-DF1340,DF1323)*DG1345)","v":0},{"$f":"IF(DG1323<1,0,PMT(DH1336/$G1337,$I1319-DG1340,DG1323)*DH1345)","v":0},{"$f":"IF(DH1323<1,0,PMT(DI1336/$G1337,$I1319-DH1340,DH1323)*DI1345)","v":0},{"$f":"IF(DI1323<1,0,PMT(DJ1336/$G1337,$I1319-DI1340,DI1323)*DJ1345)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1347}]
[1,{"$f":"\"D\"&C1348","v":"D47"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1366=1,$J1348,IF(Y1367=1,-X1352,IF(Y1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-Y1371*Y1374,(Y1376-Y1349)*Y1371),0)))","v":0},{"$f":"IF(Z1366=1,$J1348,IF(Z1367=1,-Y1352,IF(Z1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-Z1371*Z1374,(Z1376-Z1349)*Z1371),0)))","v":0},{"$f":"IF(AA1366=1,$J1348,IF(AA1367=1,-Z1352,IF(AA1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AA1371*AA1374,(AA1376-AA1349)*AA1371),0)))","v":0},{"$f":"IF(AB1366=1,$J1348,IF(AB1367=1,-AA1352,IF(AB1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AB1371*AB1374,(AB1376-AB1349)*AB1371),0)))","v":0},{"$f":"IF(AC1366=1,$J1348,IF(AC1367=1,-AB1352,IF(AC1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AC1371*AC1374,(AC1376-AC1349)*AC1371),0)))","v":0},{"$f":"IF(AD1366=1,$J1348,IF(AD1367=1,-AC1352,IF(AD1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AD1371*AD1374,(AD1376-AD1349)*AD1371),0)))","v":0},{"$f":"IF(AE1366=1,$J1348,IF(AE1367=1,-AD1352,IF(AE1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AE1371*AE1374,(AE1376-AE1349)*AE1371),0)))","v":0},{"$f":"IF(AF1366=1,$J1348,IF(AF1367=1,-AE1352,IF(AF1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AF1371*AF1374,(AF1376-AF1349)*AF1371),0)))","v":0},{"$f":"IF(AG1366=1,$J1348,IF(AG1367=1,-AF1352,IF(AG1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AG1371*AG1374,(AG1376-AG1349)*AG1371),0)))","v":0},{"$f":"IF(AH1366=1,$J1348,IF(AH1367=1,-AG1352,IF(AH1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AH1371*AH1374,(AH1376-AH1349)*AH1371),0)))","v":0},{"$f":"IF(AI1366=1,$J1348,IF(AI1367=1,-AH1352,IF(AI1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AI1371*AI1374,(AI1376-AI1349)*AI1371),0)))","v":0},{"$f":"IF(AJ1366=1,$J1348,IF(AJ1367=1,-AI1352,IF(AJ1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AJ1371*AJ1374,(AJ1376-AJ1349)*AJ1371),0)))","v":0},{"$f":"SUM(Y1351:AJ1351)","v":0},{"$f":"IF(AL1366=1,$J1348,IF(AL1367=1,-AJ1352,IF(AL1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AL1371*AL1374,(AL1376-AL1349)*AL1371),0)))","v":0},{"$f":"IF(AM1366=1,$J1348,IF(AM1367=1,-AL1352,IF(AM1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AM1371*AM1374,(AM1376-AM1349)*AM1371),0)))","v":0},{"$f":"IF(AN1366=1,$J1348,IF(AN1367=1,-AM1352,IF(AN1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AN1371*AN1374,(AN1376-AN1349)*AN1371),0)))","v":0},{"$f":"IF(AO1366=1,$J1348,IF(AO1367=1,-AN1352,IF(AO1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AO1371*AO1374,(AO1376-AO1349)*AO1371),0)))","v":0},{"$f":"IF(AP1366=1,$J1348,IF(AP1367=1,-AO1352,IF(AP1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AP1371*AP1374,(AP1376-AP1349)*AP1371),0)))","v":0},{"$f":"IF(AQ1366=1,$J1348,IF(AQ1367=1,-AP1352,IF(AQ1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AQ1371*AQ1374,(AQ1376-AQ1349)*AQ1371),0)))","v":0},{"$f":"IF(AR1366=1,$J1348,IF(AR1367=1,-AQ1352,IF(AR1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AR1371*AR1374,(AR1376-AR1349)*AR1371),0)))","v":0},{"$f":"IF(AS1366=1,$J1348,IF(AS1367=1,-AR1352,IF(AS1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AS1371*AS1374,(AS1376-AS1349)*AS1371),0)))","v":0},{"$f":"IF(AT1366=1,$J1348,IF(AT1367=1,-AS1352,IF(AT1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AT1371*AT1374,(AT1376-AT1349)*AT1371),0)))","v":0},{"$f":"IF(AU1366=1,$J1348,IF(AU1367=1,-AT1352,IF(AU1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AU1371*AU1374,(AU1376-AU1349)*AU1371),0)))","v":0},{"$f":"IF(AV1366=1,$J1348,IF(AV1367=1,-AU1352,IF(AV1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AV1371*AV1374,(AV1376-AV1349)*AV1371),0)))","v":0},{"$f":"IF(AW1366=1,$J1348,IF(AW1367=1,-AV1352,IF(AW1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AW1371*AW1374,(AW1376-AW1349)*AW1371),0)))","v":0},{"$f":"SUM(AL1351:AW1351)","v":0},{"$f":"IF(AY1366=1,$J1348,IF(AY1367=1,-AW1352,IF(AY1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AY1371*AY1374,(AY1376-AY1349)*AY1371),0)))","v":0},{"$f":"IF(AZ1366=1,$J1348,IF(AZ1367=1,-AY1352,IF(AZ1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-AZ1371*AZ1374,(AZ1376-AZ1349)*AZ1371),0)))","v":0},{"$f":"IF(BA1366=1,$J1348,IF(BA1367=1,-AZ1352,IF(BA1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BA1371*BA1374,(BA1376-BA1349)*BA1371),0)))","v":0},{"$f":"IF(BB1366=1,$J1348,IF(BB1367=1,-BA1352,IF(BB1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BB1371*BB1374,(BB1376-BB1349)*BB1371),0)))","v":0},{"$f":"IF(BC1366=1,$J1348,IF(BC1367=1,-BB1352,IF(BC1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BC1371*BC1374,(BC1376-BC1349)*BC1371),0)))","v":0},{"$f":"IF(BD1366=1,$J1348,IF(BD1367=1,-BC1352,IF(BD1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BD1371*BD1374,(BD1376-BD1349)*BD1371),0)))","v":0},{"$f":"IF(BE1366=1,$J1348,IF(BE1367=1,-BD1352,IF(BE1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BE1371*BE1374,(BE1376-BE1349)*BE1371),0)))","v":0},{"$f":"IF(BF1366=1,$J1348,IF(BF1367=1,-BE1352,IF(BF1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BF1371*BF1374,(BF1376-BF1349)*BF1371),0)))","v":0},{"$f":"IF(BG1366=1,$J1348,IF(BG1367=1,-BF1352,IF(BG1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BG1371*BG1374,(BG1376-BG1349)*BG1371),0)))","v":0},{"$f":"IF(BH1366=1,$J1348,IF(BH1367=1,-BG1352,IF(BH1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BH1371*BH1374,(BH1376-BH1349)*BH1371),0)))","v":0},{"$f":"IF(BI1366=1,$J1348,IF(BI1367=1,-BH1352,IF(BI1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BI1371*BI1374,(BI1376-BI1349)*BI1371),0)))","v":0},{"$f":"IF(BJ1366=1,$J1348,IF(BJ1367=1,-BI1352,IF(BJ1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BJ1371*BJ1374,(BJ1376-BJ1349)*BJ1371),0)))","v":0},{"$f":"SUM(AY1351:BJ1351)","v":0},{"$f":"IF(BL1366=1,$J1348,IF(BL1367=1,-BJ1352,IF(BL1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BL1371*BL1374,(BL1376-BL1349)*BL1371),0)))","v":0},{"$f":"IF(BM1366=1,$J1348,IF(BM1367=1,-BL1352,IF(BM1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BM1371*BM1374,(BM1376-BM1349)*BM1371),0)))","v":0},{"$f":"IF(BN1366=1,$J1348,IF(BN1367=1,-BM1352,IF(BN1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BN1371*BN1374,(BN1376-BN1349)*BN1371),0)))","v":0},{"$f":"IF(BO1366=1,$J1348,IF(BO1367=1,-BN1352,IF(BO1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BO1371*BO1374,(BO1376-BO1349)*BO1371),0)))","v":0},{"$f":"IF(BP1366=1,$J1348,IF(BP1367=1,-BO1352,IF(BP1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BP1371*BP1374,(BP1376-BP1349)*BP1371),0)))","v":0},{"$f":"IF(BQ1366=1,$J1348,IF(BQ1367=1,-BP1352,IF(BQ1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BQ1371*BQ1374,(BQ1376-BQ1349)*BQ1371),0)))","v":0},{"$f":"IF(BR1366=1,$J1348,IF(BR1367=1,-BQ1352,IF(BR1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BR1371*BR1374,(BR1376-BR1349)*BR1371),0)))","v":0},{"$f":"IF(BS1366=1,$J1348,IF(BS1367=1,-BR1352,IF(BS1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BS1371*BS1374,(BS1376-BS1349)*BS1371),0)))","v":0},{"$f":"IF(BT1366=1,$J1348,IF(BT1367=1,-BS1352,IF(BT1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BT1371*BT1374,(BT1376-BT1349)*BT1371),0)))","v":0},{"$f":"IF(BU1366=1,$J1348,IF(BU1367=1,-BT1352,IF(BU1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BU1371*BU1374,(BU1376-BU1349)*BU1371),0)))","v":0},{"$f":"IF(BV1366=1,$J1348,IF(BV1367=1,-BU1352,IF(BV1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BV1371*BV1374,(BV1376-BV1349)*BV1371),0)))","v":0},{"$f":"IF(BW1366=1,$J1348,IF(BW1367=1,-BV1352,IF(BW1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BW1371*BW1374,(BW1376-BW1349)*BW1371),0)))","v":0},{"$f":"SUM(BL1351:BW1351)","v":0},{"$f":"IF(BY1366=1,$J1348,IF(BY1367=1,-BW1352,IF(BY1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BY1371*BY1374,(BY1376-BY1349)*BY1371),0)))","v":0},{"$f":"IF(BZ1366=1,$J1348,IF(BZ1367=1,-BY1352,IF(BZ1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-BZ1371*BZ1374,(BZ1376-BZ1349)*BZ1371),0)))","v":0},{"$f":"IF(CA1366=1,$J1348,IF(CA1367=1,-BZ1352,IF(CA1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CA1371*CA1374,(CA1376-CA1349)*CA1371),0)))","v":0},{"$f":"IF(CB1366=1,$J1348,IF(CB1367=1,-CA1352,IF(CB1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CB1371*CB1374,(CB1376-CB1349)*CB1371),0)))","v":0},{"$f":"IF(CC1366=1,$J1348,IF(CC1367=1,-CB1352,IF(CC1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CC1371*CC1374,(CC1376-CC1349)*CC1371),0)))","v":0},{"$f":"IF(CD1366=1,$J1348,IF(CD1367=1,-CC1352,IF(CD1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CD1371*CD1374,(CD1376-CD1349)*CD1371),0)))","v":0},{"$f":"IF(CE1366=1,$J1348,IF(CE1367=1,-CD1352,IF(CE1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CE1371*CE1374,(CE1376-CE1349)*CE1371),0)))","v":0},{"$f":"IF(CF1366=1,$J1348,IF(CF1367=1,-CE1352,IF(CF1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CF1371*CF1374,(CF1376-CF1349)*CF1371),0)))","v":0},{"$f":"IF(CG1366=1,$J1348,IF(CG1367=1,-CF1352,IF(CG1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CG1371*CG1374,(CG1376-CG1349)*CG1371),0)))","v":0},{"$f":"IF(CH1366=1,$J1348,IF(CH1367=1,-CG1352,IF(CH1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CH1371*CH1374,(CH1376-CH1349)*CH1371),0)))","v":0},{"$f":"IF(CI1366=1,$J1348,IF(CI1367=1,-CH1352,IF(CI1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CI1371*CI1374,(CI1376-CI1349)*CI1371),0)))","v":0},{"$f":"IF(CJ1366=1,$J1348,IF(CJ1367=1,-CI1352,IF(CJ1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CJ1371*CJ1374,(CJ1376-CJ1349)*CJ1371),0)))","v":0},{"$f":"SUM(BY1351:CJ1351)","v":0},{"$f":"IF(CL1366=1,$J1348,IF(CL1367=1,-CJ1352,IF(CL1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CL1371*CL1374,(CL1376-CL1349)*CL1371),0)))","v":0},{"$f":"IF(CM1366=1,$J1348,IF(CM1367=1,-CL1352,IF(CM1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CM1371*CM1374,(CM1376-CM1349)*CM1371),0)))","v":0},{"$f":"IF(CN1366=1,$J1348,IF(CN1367=1,-CM1352,IF(CN1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CN1371*CN1374,(CN1376-CN1349)*CN1371),0)))","v":0},{"$f":"IF(CO1366=1,$J1348,IF(CO1367=1,-CN1352,IF(CO1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CO1371*CO1374,(CO1376-CO1349)*CO1371),0)))","v":0},{"$f":"IF(CP1366=1,$J1348,IF(CP1367=1,-CO1352,IF(CP1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CP1371*CP1374,(CP1376-CP1349)*CP1371),0)))","v":0},{"$f":"IF(CQ1366=1,$J1348,IF(CQ1367=1,-CP1352,IF(CQ1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CQ1371*CQ1374,(CQ1376-CQ1349)*CQ1371),0)))","v":0},{"$f":"IF(CR1366=1,$J1348,IF(CR1367=1,-CQ1352,IF(CR1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CR1371*CR1374,(CR1376-CR1349)*CR1371),0)))","v":0},{"$f":"IF(CS1366=1,$J1348,IF(CS1367=1,-CR1352,IF(CS1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CS1371*CS1374,(CS1376-CS1349)*CS1371),0)))","v":0},{"$f":"IF(CT1366=1,$J1348,IF(CT1367=1,-CS1352,IF(CT1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CT1371*CT1374,(CT1376-CT1349)*CT1371),0)))","v":0},{"$f":"IF(CU1366=1,$J1348,IF(CU1367=1,-CT1352,IF(CU1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CU1371*CU1374,(CU1376-CU1349)*CU1371),0)))","v":0},{"$f":"IF(CV1366=1,$J1348,IF(CV1367=1,-CU1352,IF(CV1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CV1371*CV1374,(CV1376-CV1349)*CV1371),0)))","v":0},{"$f":"IF(CW1366=1,$J1348,IF(CW1367=1,-CV1352,IF(CW1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CW1371*CW1374,(CW1376-CW1349)*CW1371),0)))","v":0},{"$f":"SUM(CL1351:CW1351)","v":0},{"$f":"IF(CY1366=1,$J1348,IF(CY1367=1,-CW1352,IF(CY1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CY1371*CY1374,(CY1376-CY1349)*CY1371),0)))","v":0},{"$f":"IF(CZ1366=1,$J1348,IF(CZ1367=1,-CY1352,IF(CZ1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-CZ1371*CZ1374,(CZ1376-CZ1349)*CZ1371),0)))","v":0},{"$f":"IF(DA1366=1,$J1348,IF(DA1367=1,-CZ1352,IF(DA1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-DA1371*DA1374,(DA1376-DA1349)*DA1371),0)))","v":0},{"$f":"IF(DB1366=1,$J1348,IF(DB1367=1,-DA1352,IF(DB1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-DB1371*DB1374,(DB1376-DB1349)*DB1371),0)))","v":0},{"$f":"IF(DC1366=1,$J1348,IF(DC1367=1,-DB1352,IF(DC1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-DC1371*DC1374,(DC1376-DC1349)*DC1371),0)))","v":0},{"$f":"IF(DD1366=1,$J1348,IF(DD1367=1,-DC1352,IF(DD1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-DD1371*DD1374,(DD1376-DD1349)*DD1371),0)))","v":0},{"$f":"IF(DE1366=1,$J1348,IF(DE1367=1,-DD1352,IF(DE1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-DE1371*DE1374,(DE1376-DE1349)*DE1371),0)))","v":0},{"$f":"IF(DF1366=1,$J1348,IF(DF1367=1,-DE1352,IF(DF1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-DF1371*DF1374,(DF1376-DF1349)*DF1371),0)))","v":0},{"$f":"IF(DG1366=1,$J1348,IF(DG1367=1,-DF1352,IF(DG1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-DG1371*DG1374,(DG1376-DG1349)*DG1371),0)))","v":0},{"$f":"IF(DH1366=1,$J1348,IF(DH1367=1,-DG1352,IF(DH1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-DH1371*DH1374,(DH1376-DH1349)*DH1371),0)))","v":0},{"$f":"IF(DI1366=1,$J1348,IF(DI1367=1,-DH1352,IF(DI1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-DI1371*DI1374,(DI1376-DI1349)*DI1371),0)))","v":0},{"$f":"IF(DJ1366=1,$J1348,IF(DJ1367=1,-DI1352,IF(DJ1376<>0,IF($J1351=\"Serielån\",$J1348/$F1367*-DJ1371*DJ1374,(DJ1376-DJ1349)*DJ1371),0)))","v":0},{"$f":"SUM(CY1351:DJ1351)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1351}]
[1,{"$f":"\"J\"&C1348","v":"J47"},{"$f":"\"A\"&F1348","v":"ARealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ1356","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW1356","v":0},{"$f":"SUM(AL1357:AW1357)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ1356","v":0},{"$f":"SUM(AY1357:BJ1357)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW1356","v":0},{"$f":"SUM(BL1357:BW1357)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ1356","v":0},{"$f":"SUM(BY1357:CJ1357)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW1356","v":0},{"$f":"SUM(CL1357:CW1357)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ1356","v":0},{"$f":"SUM(CY1357:DJ1357)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1357}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1363}]
[2,null,null,null,null,{"$f":"F1348","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N1368","v":1},{"$f":"O1368","v":1},{"$f":"P1368","v":1},{"$f":"Q1368","v":1},{"$f":"R1368","v":1},{"$f":"S1368","v":1},{"$f":"T1368","v":1},{"$f":"U1368","v":1},{"$f":"V1368","v":1},{"$f":"W1368","v":1},{"$f":"X1368","v":1},{"$f":"IF(F1352=0,1,0)","v":1},{"$f":"X1368+X1366-X1367","v":1},{"$f":"Y1368+Y1366-Y1367-Y1372","v":1},{"$f":"Z1368+Z1366-Z1367-Z1372","v":1},{"$f":"AA1368+AA1366-AA1367-AA1372","v":1},{"$f":"AB1368+AB1366-AB1367-AB1372","v":1},{"$f":"AC1368+AC1366-AC1367-AC1372","v":1},{"$f":"AD1368+AD1366-AD1367-AD1372","v":1},{"$f":"AE1368+AE1366-AE1367-AE1372","v":1},{"$f":"AF1368+AF1366-AF1367-AF1372","v":1},{"$f":"AG1368+AG1366-AG1367-AG1372","v":1},{"$f":"AH1368+AH1366-AH1367-AH1372","v":1},{"$f":"AI1368+AI1366-AI1367-AI1372","v":1},{"$f":"AJ1368","v":1},{"$f":"AJ1368+AJ1366-AJ1367-AJ1372","v":1},{"$f":"AL1368+AL1366-AL1367-AL1372","v":1},{"$f":"AM1368+AM1366-AM1367-AM1372","v":1},{"$f":"AN1368+AN1366-AN1367-AN1372","v":1},{"$f":"AO1368+AO1366-AO1367-AO1372","v":1},{"$f":"AP1368+AP1366-AP1367-AP1372","v":1},{"$f":"AQ1368+AQ1366-AQ1367-AQ1372","v":1},{"$f":"AR1368+AR1366-AR1367-AR1372","v":1},{"$f":"AS1368+AS1366-AS1367-AS1372","v":1},{"$f":"AT1368+AT1366-AT1367-AT1372","v":1},{"$f":"AU1368+AU1366-AU1367-AU1372","v":1},{"$f":"AV1368+AV1366-AV1367-AV1372","v":1},{"$f":"AW1368","v":1},{"$f":"AW1368+AW1366-AW1367-AW1372","v":1},{"$f":"AY1368+AY1366-AY1367-AY1372","v":1},{"$f":"AZ1368+AZ1366-AZ1367-AZ1372","v":1},{"$f":"BA1368+BA1366-BA1367-BA1372","v":1},{"$f":"BB1368+BB1366-BB1367-BB1372","v":1},{"$f":"BC1368+BC1366-BC1367-BC1372","v":1},{"$f":"BD1368+BD1366-BD1367-BD1372","v":1},{"$f":"BE1368+BE1366-BE1367-BE1372","v":1},{"$f":"BF1368+BF1366-BF1367-BF1372","v":1},{"$f":"BG1368+BG1366-BG1367-BG1372","v":1},{"$f":"BH1368+BH1366-BH1367-BH1372","v":1},{"$f":"BI1368+BI1366-BI1367-BI1372","v":1},{"$f":"BJ1368","v":1},{"$f":"BJ1368+BJ1366-BJ1367-BJ1372","v":1},{"$f":"BL1368+BL1366-BL1367-BL1372","v":1},{"$f":"BM1368+BM1366-BM1367-BM1372","v":1},{"$f":"BN1368+BN1366-BN1367-BN1372","v":1},{"$f":"BO1368+BO1366-BO1367-BO1372","v":1},{"$f":"BP1368+BP1366-BP1367-BP1372","v":1},{"$f":"BQ1368+BQ1366-BQ1367-BQ1372","v":1},{"$f":"BR1368+BR1366-BR1367-BR1372","v":1},{"$f":"BS1368+BS1366-BS1367-BS1372","v":1},{"$f":"BT1368+BT1366-BT1367-BT1372","v":1},{"$f":"BU1368+BU1366-BU1367-BU1372","v":1},{"$f":"BV1368+BV1366-BV1367-BV1372","v":1},{"$f":"BW1368","v":1},{"$f":"BW1368+BW1366-BW1367-BW1372","v":1},{"$f":"BY1368+BY1366-BY1367-BY1372","v":1},{"$f":"BZ1368+BZ1366-BZ1367-BZ1372","v":1},{"$f":"CA1368+CA1366-CA1367-CA1372","v":1},{"$f":"CB1368+CB1366-CB1367-CB1372","v":1},{"$f":"CC1368+CC1366-CC1367-CC1372","v":1},{"$f":"CD1368+CD1366-CD1367-CD1372","v":1},{"$f":"CE1368+CE1366-CE1367-CE1372","v":1},{"$f":"CF1368+CF1366-CF1367-CF1372","v":1},{"$f":"CG1368+CG1366-CG1367-CG1372","v":1},{"$f":"CH1368+CH1366-CH1367-CH1372","v":1},{"$f":"CI1368+CI1366-CI1367-CI1372","v":1},{"$f":"CJ1368","v":1},{"$f":"CJ1368+CJ1366-CJ1367-CJ1372","v":1},{"$f":"CL1368+CL1366-CL1367-CL1372","v":1},{"$f":"CM1368+CM1366-CM1367-CM1372","v":1},{"$f":"CN1368+CN1366-CN1367-CN1372","v":1},{"$f":"CO1368+CO1366-CO1367-CO1372","v":1},{"$f":"CP1368+CP1366-CP1367-CP1372","v":1},{"$f":"CQ1368+CQ1366-CQ1367-CQ1372","v":1},{"$f":"CR1368+CR1366-CR1367-CR1372","v":1},{"$f":"CS1368+CS1366-CS1367-CS1372","v":1},{"$f":"CT1368+CT1366-CT1367-CT1372","v":1},{"$f":"CU1368+CU1366-CU1367-CU1372","v":1},{"$f":"CV1368+CV1366-CV1367-CV1372","v":1},{"$f":"CW1368","v":1},{"$f":"CW1368+CW1366-CW1367-CW1372","v":1},{"$f":"CY1368+CY1366-CY1367-CY1372","v":1},{"$f":"CZ1368+CZ1366-CZ1367-CZ1372","v":1},{"$f":"DA1368+DA1366-DA1367-DA1372","v":1},{"$f":"DB1368+DB1366-DB1367-DB1372","v":1},{"$f":"DC1368+DC1366-DC1367-DC1372","v":1},{"$f":"DD1368+DD1366-DD1367-DD1372","v":1},{"$f":"DE1368+DE1366-DE1367-DE1372","v":1},{"$f":"DF1368+DF1366-DF1367-DF1372","v":1},{"$f":"DG1368+DG1366-DG1367-DG1372","v":1},{"$f":"DH1368+DH1366-DH1367-DH1372","v":1},{"$f":"DI1368+DI1366-DI1367-DI1372","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1368}]
[2,null,null,null,null,{"$f":"ADDRESS($DT1368,AJ$5+25-(12/$G1366),4)&\":\"&ADDRESS($DT1368,AJ$5+24,4)","v":"AH1368:AJ1368"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1369=X1369,0,IF(Y1369=$I1348,1,0))","v":0},{"$f":"IF(Z1369=Y1369,0,IF(Z1369=$I1348,1,0))","v":0},{"$f":"IF(AA1369=Z1369,0,IF(AA1369=$I1348,1,0))","v":0},{"$f":"IF(AB1369=AA1369,0,IF(AB1369=$I1348,1,0))","v":0},{"$f":"IF(AC1369=AB1369,0,IF(AC1369=$I1348,1,0))","v":0},{"$f":"IF(AD1369=AC1369,0,IF(AD1369=$I1348,1,0))","v":0},{"$f":"IF(AE1369=AD1369,0,IF(AE1369=$I1348,1,0))","v":0},{"$f":"IF(AF1369=AE1369,0,IF(AF1369=$I1348,1,0))","v":0},{"$f":"IF(AG1369=AF1369,0,IF(AG1369=$I1348,1,0))","v":0},{"$f":"IF(AH1369=AG1369,0,IF(AH1369=$I1348,1,0))","v":0},{"$f":"IF(AI1369=AH1369,0,IF(AI1369=$I1348,1,0))","v":0},{"$f":"IF(AJ1369=AI1369,0,IF(AJ1369=$I1348,1,0))","v":0},null,{"$f":"IF(AL1369=AJ1369,0,IF(AL1369=$I1348,1,0))","v":0},{"$f":"IF(AM1369=AL1369,0,IF(AM1369=$I1348,1,0))","v":0},{"$f":"IF(AN1369=AM1369,0,IF(AN1369=$I1348,1,0))","v":0},{"$f":"IF(AO1369=AN1369,0,IF(AO1369=$I1348,1,0))","v":0},{"$f":"IF(AP1369=AO1369,0,IF(AP1369=$I1348,1,0))","v":0},{"$f":"IF(AQ1369=AP1369,0,IF(AQ1369=$I1348,1,0))","v":0},{"$f":"IF(AR1369=AQ1369,0,IF(AR1369=$I1348,1,0))","v":0},{"$f":"IF(AS1369=AR1369,0,IF(AS1369=$I1348,1,0))","v":0},{"$f":"IF(AT1369=AS1369,0,IF(AT1369=$I1348,1,0))","v":0},{"$f":"IF(AU1369=AT1369,0,IF(AU1369=$I1348,1,0))","v":0},{"$f":"IF(AV1369=AU1369,0,IF(AV1369=$I1348,1,0))","v":0},{"$f":"IF(AW1369=AV1369,0,IF(AW1369=$I1348,1,0))","v":0},null,{"$f":"IF(AY1369=AW1369,0,IF(AY1369=$I1348,1,0))","v":0},{"$f":"IF(AZ1369=AY1369,0,IF(AZ1369=$I1348,1,0))","v":0},{"$f":"IF(BA1369=AZ1369,0,IF(BA1369=$I1348,1,0))","v":0},{"$f":"IF(BB1369=BA1369,0,IF(BB1369=$I1348,1,0))","v":0},{"$f":"IF(BC1369=BB1369,0,IF(BC1369=$I1348,1,0))","v":0},{"$f":"IF(BD1369=BC1369,0,IF(BD1369=$I1348,1,0))","v":0},{"$f":"IF(BE1369=BD1369,0,IF(BE1369=$I1348,1,0))","v":0},{"$f":"IF(BF1369=BE1369,0,IF(BF1369=$I1348,1,0))","v":0},{"$f":"IF(BG1369=BF1369,0,IF(BG1369=$I1348,1,0))","v":0},{"$f":"IF(BH1369=BG1369,0,IF(BH1369=$I1348,1,0))","v":0},{"$f":"IF(BI1369=BH1369,0,IF(BI1369=$I1348,1,0))","v":0},{"$f":"IF(BJ1369=BI1369,0,IF(BJ1369=$I1348,1,0))","v":0},null,{"$f":"IF(BL1369=BJ1369,0,IF(BL1369=$I1348,1,0))","v":0},{"$f":"IF(BM1369=BL1369,0,IF(BM1369=$I1348,1,0))","v":0},{"$f":"IF(BN1369=BM1369,0,IF(BN1369=$I1348,1,0))","v":0},{"$f":"IF(BO1369=BN1369,0,IF(BO1369=$I1348,1,0))","v":0},{"$f":"IF(BP1369=BO1369,0,IF(BP1369=$I1348,1,0))","v":0},{"$f":"IF(BQ1369=BP1369,0,IF(BQ1369=$I1348,1,0))","v":0},{"$f":"IF(BR1369=BQ1369,0,IF(BR1369=$I1348,1,0))","v":0},{"$f":"IF(BS1369=BR1369,0,IF(BS1369=$I1348,1,0))","v":0},{"$f":"IF(BT1369=BS1369,0,IF(BT1369=$I1348,1,0))","v":0},{"$f":"IF(BU1369=BT1369,0,IF(BU1369=$I1348,1,0))","v":0},{"$f":"IF(BV1369=BU1369,0,IF(BV1369=$I1348,1,0))","v":0},{"$f":"IF(BW1369=BV1369,0,IF(BW1369=$I1348,1,0))","v":0},null,{"$f":"IF(BY1369=BW1369,0,IF(BY1369=$I1348,1,0))","v":0},{"$f":"IF(BZ1369=BY1369,0,IF(BZ1369=$I1348,1,0))","v":0},{"$f":"IF(CA1369=BZ1369,0,IF(CA1369=$I1348,1,0))","v":0},{"$f":"IF(CB1369=CA1369,0,IF(CB1369=$I1348,1,0))","v":0},{"$f":"IF(CC1369=CB1369,0,IF(CC1369=$I1348,1,0))","v":0},{"$f":"IF(CD1369=CC1369,0,IF(CD1369=$I1348,1,0))","v":0},{"$f":"IF(CE1369=CD1369,0,IF(CE1369=$I1348,1,0))","v":0},{"$f":"IF(CF1369=CE1369,0,IF(CF1369=$I1348,1,0))","v":0},{"$f":"IF(CG1369=CF1369,0,IF(CG1369=$I1348,1,0))","v":0},{"$f":"IF(CH1369=CG1369,0,IF(CH1369=$I1348,1,0))","v":0},{"$f":"IF(CI1369=CH1369,0,IF(CI1369=$I1348,1,0))","v":0},{"$f":"IF(CJ1369=CI1369,0,IF(CJ1369=$I1348,1,0))","v":0},null,{"$f":"IF(CL1369=CJ1369,0,IF(CL1369=$I1348,1,0))","v":0},{"$f":"IF(CM1369=CL1369,0,IF(CM1369=$I1348,1,0))","v":0},{"$f":"IF(CN1369=CM1369,0,IF(CN1369=$I1348,1,0))","v":0},{"$f":"IF(CO1369=CN1369,0,IF(CO1369=$I1348,1,0))","v":0},{"$f":"IF(CP1369=CO1369,0,IF(CP1369=$I1348,1,0))","v":0},{"$f":"IF(CQ1369=CP1369,0,IF(CQ1369=$I1348,1,0))","v":0},{"$f":"IF(CR1369=CQ1369,0,IF(CR1369=$I1348,1,0))","v":0},{"$f":"IF(CS1369=CR1369,0,IF(CS1369=$I1348,1,0))","v":0},{"$f":"IF(CT1369=CS1369,0,IF(CT1369=$I1348,1,0))","v":0},{"$f":"IF(CU1369=CT1369,0,IF(CU1369=$I1348,1,0))","v":0},{"$f":"IF(CV1369=CU1369,0,IF(CV1369=$I1348,1,0))","v":0},{"$f":"IF(CW1369=CV1369,0,IF(CW1369=$I1348,1,0))","v":0},null,{"$f":"IF(CY1369=CW1369,0,IF(CY1369=$I1348,1,0))","v":0},{"$f":"IF(CZ1369=CY1369,0,IF(CZ1369=$I1348,1,0))","v":0},{"$f":"IF(DA1369=CZ1369,0,IF(DA1369=$I1348,1,0))","v":0},{"$f":"IF(DB1369=DA1369,0,IF(DB1369=$I1348,1,0))","v":0},{"$f":"IF(DC1369=DB1369,0,IF(DC1369=$I1348,1,0))","v":0},{"$f":"IF(DD1369=DC1369,0,IF(DD1369=$I1348,1,0))","v":0},{"$f":"IF(DE1369=DD1369,0,IF(DE1369=$I1348,1,0))","v":0},{"$f":"IF(DF1369=DE1369,0,IF(DF1369=$I1348,1,0))","v":0},{"$f":"IF(DG1369=DF1369,0,IF(DG1369=$I1348,1,0))","v":0},{"$f":"IF(DH1369=DG1369,0,IF(DH1369=$I1348,1,0))","v":0},{"$f":"IF(DI1369=DH1369,0,IF(DI1369=$I1348,1,0))","v":0},{"$f":"IF(DJ1369=DI1369,0,IF(DJ1369=$I1348,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1372}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1374","v":0},{"$f":"IF(SUM($Y1375:Y1375)>1,ROUNDUP(Z1374,0),Z1374)","v":0},{"$f":"IF(SUM($Y1375:Z1375)>1,ROUNDUP(AA1374,0),AA1374)","v":1},{"$f":"IF(SUM($Y1375:AA1375)>1,ROUNDUP(AB1374,0),AB1374)","v":0},{"$f":"IF(SUM($Y1375:AB1375)>1,ROUNDUP(AC1374,0),AC1374)","v":0},{"$f":"IF(SUM($Y1375:AC1375)>1,ROUNDUP(AD1374,0),AD1374)","v":1},{"$f":"IF(SUM($Y1375:AD1375)>1,ROUNDUP(AE1374,0),AE1374)","v":0},{"$f":"IF(SUM($Y1375:AE1375)>1,ROUNDUP(AF1374,0),AF1374)","v":0},{"$f":"IF(SUM($Y1375:AF1375)>1,ROUNDUP(AG1374,0),AG1374)","v":1},{"$f":"IF(SUM($Y1375:AG1375)>1,ROUNDUP(AH1374,0),AH1374)","v":0},{"$f":"IF(SUM($Y1375:AH1375)>1,ROUNDUP(AI1374,0),AI1374)","v":0},{"$f":"IF(SUM($Y1375:AI1375)>1,ROUNDUP(AJ1374,0),AJ1374)","v":1},null,{"$f":"IF(SUM($Y1375:AK1375)>1,ROUNDUP(AL1374,0),AL1374)","v":0},{"$f":"IF(SUM($Y1375:AL1375)>1,ROUNDUP(AM1374,0),AM1374)","v":0},{"$f":"IF(SUM($Y1375:AM1375)>1,ROUNDUP(AN1374,0),AN1374)","v":1},{"$f":"IF(SUM($Y1375:AN1375)>1,ROUNDUP(AO1374,0),AO1374)","v":0},{"$f":"IF(SUM($Y1375:AO1375)>1,ROUNDUP(AP1374,0),AP1374)","v":0},{"$f":"IF(SUM($Y1375:AP1375)>1,ROUNDUP(AQ1374,0),AQ1374)","v":1},{"$f":"IF(SUM($Y1375:AQ1375)>1,ROUNDUP(AR1374,0),AR1374)","v":0},{"$f":"IF(SUM($Y1375:AR1375)>1,ROUNDUP(AS1374,0),AS1374)","v":0},{"$f":"IF(SUM($Y1375:AS1375)>1,ROUNDUP(AT1374,0),AT1374)","v":1},{"$f":"IF(SUM($Y1375:AT1375)>1,ROUNDUP(AU1374,0),AU1374)","v":0},{"$f":"IF(SUM($Y1375:AU1375)>1,ROUNDUP(AV1374,0),AV1374)","v":0},{"$f":"IF(SUM($Y1375:AV1375)>1,ROUNDUP(AW1374,0),AW1374)","v":1},null,{"$f":"IF(SUM($Y1375:AX1375)>1,ROUNDUP(AY1374,0),AY1374)","v":0},{"$f":"IF(SUM($Y1375:AY1375)>1,ROUNDUP(AZ1374,0),AZ1374)","v":0},{"$f":"IF(SUM($Y1375:AZ1375)>1,ROUNDUP(BA1374,0),BA1374)","v":1},{"$f":"IF(SUM($Y1375:BA1375)>1,ROUNDUP(BB1374,0),BB1374)","v":0},{"$f":"IF(SUM($Y1375:BB1375)>1,ROUNDUP(BC1374,0),BC1374)","v":0},{"$f":"IF(SUM($Y1375:BC1375)>1,ROUNDUP(BD1374,0),BD1374)","v":1},{"$f":"IF(SUM($Y1375:BD1375)>1,ROUNDUP(BE1374,0),BE1374)","v":0},{"$f":"IF(SUM($Y1375:BE1375)>1,ROUNDUP(BF1374,0),BF1374)","v":0},{"$f":"IF(SUM($Y1375:BF1375)>1,ROUNDUP(BG1374,0),BG1374)","v":1},{"$f":"IF(SUM($Y1375:BG1375)>1,ROUNDUP(BH1374,0),BH1374)","v":0},{"$f":"IF(SUM($Y1375:BH1375)>1,ROUNDUP(BI1374,0),BI1374)","v":0},{"$f":"IF(SUM($Y1375:BI1375)>1,ROUNDUP(BJ1374,0),BJ1374)","v":1},null,{"$f":"IF(SUM($Y1375:BK1375)>1,ROUNDUP(BL1374,0),BL1374)","v":0},{"$f":"IF(SUM($Y1375:BL1375)>1,ROUNDUP(BM1374,0),BM1374)","v":0},{"$f":"IF(SUM($Y1375:BM1375)>1,ROUNDUP(BN1374,0),BN1374)","v":1},{"$f":"IF(SUM($Y1375:BN1375)>1,ROUNDUP(BO1374,0),BO1374)","v":0},{"$f":"IF(SUM($Y1375:BO1375)>1,ROUNDUP(BP1374,0),BP1374)","v":0},{"$f":"IF(SUM($Y1375:BP1375)>1,ROUNDUP(BQ1374,0),BQ1374)","v":1},{"$f":"IF(SUM($Y1375:BQ1375)>1,ROUNDUP(BR1374,0),BR1374)","v":0},{"$f":"IF(SUM($Y1375:BR1375)>1,ROUNDUP(BS1374,0),BS1374)","v":0},{"$f":"IF(SUM($Y1375:BS1375)>1,ROUNDUP(BT1374,0),BT1374)","v":1},{"$f":"IF(SUM($Y1375:BT1375)>1,ROUNDUP(BU1374,0),BU1374)","v":0},{"$f":"IF(SUM($Y1375:BU1375)>1,ROUNDUP(BV1374,0),BV1374)","v":0},{"$f":"IF(SUM($Y1375:BV1375)>1,ROUNDUP(BW1374,0),BW1374)","v":1},null,{"$f":"IF(SUM($Y1375:BX1375)>1,ROUNDUP(BY1374,0),BY1374)","v":0},{"$f":"IF(SUM($Y1375:BY1375)>1,ROUNDUP(BZ1374,0),BZ1374)","v":0},{"$f":"IF(SUM($Y1375:BZ1375)>1,ROUNDUP(CA1374,0),CA1374)","v":1},{"$f":"IF(SUM($Y1375:CA1375)>1,ROUNDUP(CB1374,0),CB1374)","v":0},{"$f":"IF(SUM($Y1375:CB1375)>1,ROUNDUP(CC1374,0),CC1374)","v":0},{"$f":"IF(SUM($Y1375:CC1375)>1,ROUNDUP(CD1374,0),CD1374)","v":1},{"$f":"IF(SUM($Y1375:CD1375)>1,ROUNDUP(CE1374,0),CE1374)","v":0},{"$f":"IF(SUM($Y1375:CE1375)>1,ROUNDUP(CF1374,0),CF1374)","v":0},{"$f":"IF(SUM($Y1375:CF1375)>1,ROUNDUP(CG1374,0),CG1374)","v":1},{"$f":"IF(SUM($Y1375:CG1375)>1,ROUNDUP(CH1374,0),CH1374)","v":0},{"$f":"IF(SUM($Y1375:CH1375)>1,ROUNDUP(CI1374,0),CI1374)","v":0},{"$f":"IF(SUM($Y1375:CI1375)>1,ROUNDUP(CJ1374,0),CJ1374)","v":1},null,{"$f":"IF(SUM($Y1375:CK1375)>1,ROUNDUP(CL1374,0),CL1374)","v":0},{"$f":"IF(SUM($Y1375:CL1375)>1,ROUNDUP(CM1374,0),CM1374)","v":0},{"$f":"IF(SUM($Y1375:CM1375)>1,ROUNDUP(CN1374,0),CN1374)","v":1},{"$f":"IF(SUM($Y1375:CN1375)>1,ROUNDUP(CO1374,0),CO1374)","v":0},{"$f":"IF(SUM($Y1375:CO1375)>1,ROUNDUP(CP1374,0),CP1374)","v":0},{"$f":"IF(SUM($Y1375:CP1375)>1,ROUNDUP(CQ1374,0),CQ1374)","v":1},{"$f":"IF(SUM($Y1375:CQ1375)>1,ROUNDUP(CR1374,0),CR1374)","v":0},{"$f":"IF(SUM($Y1375:CR1375)>1,ROUNDUP(CS1374,0),CS1374)","v":0},{"$f":"IF(SUM($Y1375:CS1375)>1,ROUNDUP(CT1374,0),CT1374)","v":1},{"$f":"IF(SUM($Y1375:CT1375)>1,ROUNDUP(CU1374,0),CU1374)","v":0},{"$f":"IF(SUM($Y1375:CU1375)>1,ROUNDUP(CV1374,0),CV1374)","v":0},{"$f":"IF(SUM($Y1375:CV1375)>1,ROUNDUP(CW1374,0),CW1374)","v":1},null,{"$f":"IF(SUM($Y1375:CX1375)>1,ROUNDUP(CY1374,0),CY1374)","v":0},{"$f":"IF(SUM($Y1375:CY1375)>1,ROUNDUP(CZ1374,0),CZ1374)","v":0},{"$f":"IF(SUM($Y1375:CZ1375)>1,ROUNDUP(DA1374,0),DA1374)","v":1},{"$f":"IF(SUM($Y1375:DA1375)>1,ROUNDUP(DB1374,0),DB1374)","v":0},{"$f":"IF(SUM($Y1375:DB1375)>1,ROUNDUP(DC1374,0),DC1374)","v":0},{"$f":"IF(SUM($Y1375:DC1375)>1,ROUNDUP(DD1374,0),DD1374)","v":1},{"$f":"IF(SUM($Y1375:DD1375)>1,ROUNDUP(DE1374,0),DE1374)","v":0},{"$f":"IF(SUM($Y1375:DE1375)>1,ROUNDUP(DF1374,0),DF1374)","v":0},{"$f":"IF(SUM($Y1375:DF1375)>1,ROUNDUP(DG1374,0),DG1374)","v":1},{"$f":"IF(SUM($Y1375:DG1375)>1,ROUNDUP(DH1374,0),DH1374)","v":0},{"$f":"IF(SUM($Y1375:DH1375)>1,ROUNDUP(DI1374,0),DI1374)","v":0},{"$f":"IF(SUM($Y1375:DI1375)>1,ROUNDUP(DJ1374,0),DJ1374)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1375}]
[1,{"$f":"\"F\"&C1377","v":"F48"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1378*Y1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y1382:AJ1382)","v":0},{"$f":"+AL1378*AL1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1382:AW1382)","v":0},{"$f":"+AY1378*AY1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1382:BJ1382)","v":0},{"$f":"+BL1378*BL1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1382:BW1382)","v":0},{"$f":"+BY1378*BY1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1382:CJ1382)","v":0},{"$f":"+CL1378*CL1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1382:CW1382)","v":0},{"$f":"+CY1378*CY1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1382:DJ1382)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1382}]
[1,{"$f":"\"K\"&C1377","v":"K48"},{"$f":"\"A\"&F1377","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1380*Y1402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL1380*AL1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1387:AW1387)","v":0},{"$f":"+AY1380*AY1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1387:BJ1387)","v":0},{"$f":"+BL1380*BL1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1387:BW1387)","v":0},{"$f":"+BY1380*BY1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1387:CJ1387)","v":0},{"$f":"+CL1380*CL1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1387:CW1387)","v":0},{"$f":"+CY1380*CY1402","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1387:DJ1387)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1387}]
[1,{"$f":"\"L\"&C1377","v":"L48"},{"$f":"\"RG\"&F1377","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1381*X1402","v":0},{"$f":"+X1388+Y1386+Y1387","v":0},{"$f":"+Y1388+Z1386+Z1387","v":0},{"$f":"+Z1388+AA1386+AA1387","v":0},{"$f":"+AA1388+AB1386+AB1387","v":0},{"$f":"+AB1388+AC1386+AC1387","v":0},{"$f":"+AC1388+AD1386+AD1387","v":0},{"$f":"+AD1388+AE1386+AE1387","v":0},{"$f":"+AE1388+AF1386+AF1387","v":0},{"$f":"+AF1388+AG1386+AG1387","v":0},{"$f":"+AG1388+AH1386+AH1387","v":0},{"$f":"+AH1388+AI1386+AI1387","v":0},{"$f":"+AI1388+AJ1386+AJ1387","v":0},{"$f":"+AJ1388","v":0},{"$f":"+AK1388+AL1386+AL1387","v":0},{"$f":"+AL1388+AM1386+AM1387","v":0},{"$f":"+AM1388+AN1386+AN1387","v":0},{"$f":"+AN1388+AO1386+AO1387","v":0},{"$f":"+AO1388+AP1386+AP1387","v":0},{"$f":"+AP1388+AQ1386+AQ1387","v":0},{"$f":"+AQ1388+AR1386+AR1387","v":0},{"$f":"+AR1388+AS1386+AS1387","v":0},{"$f":"+AS1388+AT1386+AT1387","v":0},{"$f":"+AT1388+AU1386+AU1387","v":0},{"$f":"+AU1388+AV1386+AV1387","v":0},{"$f":"+AV1388+AW1386+AW1387","v":0},{"$f":"+AW1388","v":0},{"$f":"+AX1388+AY1386+AY1387","v":0},{"$f":"+AY1388+AZ1386+AZ1387","v":0},{"$f":"+AZ1388+BA1386+BA1387","v":0},{"$f":"+BA1388+BB1386+BB1387","v":0},{"$f":"+BB1388+BC1386+BC1387","v":0},{"$f":"+BC1388+BD1386+BD1387","v":0},{"$f":"+BD1388+BE1386+BE1387","v":0},{"$f":"+BE1388+BF1386+BF1387","v":0},{"$f":"+BF1388+BG1386+BG1387","v":0},{"$f":"+BG1388+BH1386+BH1387","v":0},{"$f":"+BH1388+BI1386+BI1387","v":0},{"$f":"+BI1388+BJ1386+BJ1387","v":0},{"$f":"+BJ1388","v":0},{"$f":"+BK1388+BL1386+BL1387","v":0},{"$f":"+BL1388+BM1386+BM1387","v":0},{"$f":"+BM1388+BN1386+BN1387","v":0},{"$f":"+BN1388+BO1386+BO1387","v":0},{"$f":"+BO1388+BP1386+BP1387","v":0},{"$f":"+BP1388+BQ1386+BQ1387","v":0},{"$f":"+BQ1388+BR1386+BR1387","v":0},{"$f":"+BR1388+BS1386+BS1387","v":0},{"$f":"+BS1388+BT1386+BT1387","v":0},{"$f":"+BT1388+BU1386+BU1387","v":0},{"$f":"+BU1388+BV1386+BV1387","v":0},{"$f":"+BV1388+BW1386+BW1387","v":0},{"$f":"+BW1388","v":0},{"$f":"+BX1388+BY1386+BY1387","v":0},{"$f":"+BY1388+BZ1386+BZ1387","v":0},{"$f":"+BZ1388+CA1386+CA1387","v":0},{"$f":"+CA1388+CB1386+CB1387","v":0},{"$f":"+CB1388+CC1386+CC1387","v":0},{"$f":"+CC1388+CD1386+CD1387","v":0},{"$f":"+CD1388+CE1386+CE1387","v":0},{"$f":"+CE1388+CF1386+CF1387","v":0},{"$f":"+CF1388+CG1386+CG1387","v":0},{"$f":"+CG1388+CH1386+CH1387","v":0},{"$f":"+CH1388+CI1386+CI1387","v":0},{"$f":"+CI1388+CJ1386+CJ1387","v":0},{"$f":"+CJ1388","v":0},{"$f":"+CK1388+CL1386+CL1387","v":0},{"$f":"+CL1388+CM1386+CM1387","v":0},{"$f":"+CM1388+CN1386+CN1387","v":0},{"$f":"+CN1388+CO1386+CO1387","v":0},{"$f":"+CO1388+CP1386+CP1387","v":0},{"$f":"+CP1388+CQ1386+CQ1387","v":0},{"$f":"+CQ1388+CR1386+CR1387","v":0},{"$f":"+CR1388+CS1386+CS1387","v":0},{"$f":"+CS1388+CT1386+CT1387","v":0},{"$f":"+CT1388+CU1386+CU1387","v":0},{"$f":"+CU1388+CV1386+CV1387","v":0},{"$f":"+CV1388+CW1386+CW1387","v":0},{"$f":"+CW1388","v":0},{"$f":"+CX1388+CY1386+CY1387","v":0},{"$f":"+CY1388+CZ1386+CZ1387","v":0},{"$f":"+CZ1388+DA1386+DA1387","v":0},{"$f":"+DA1388+DB1386+DB1387","v":0},{"$f":"+DB1388+DC1386+DC1387","v":0},{"$f":"+DC1388+DD1386+DD1387","v":0},{"$f":"+DD1388+DE1386+DE1387","v":0},{"$f":"+DE1388+DF1386+DF1387","v":0},{"$f":"+DF1388+DG1386+DG1387","v":0},{"$f":"+DG1388+DH1386+DH1387","v":0},{"$f":"+DH1388+DI1386+DI1387","v":0},{"$f":"+DI1388+DJ1386+DJ1387","v":0},{"$f":"+DJ1388","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1388}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1392}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X1398+Y1403,0)","v":0},{"$f":"ROUNDUP(Y1398+Z1403,0)","v":0},{"$f":"ROUNDUP(Z1398+AA1403,0)","v":1},{"$f":"ROUNDUP(AA1398+AB1403,0)","v":1},{"$f":"ROUNDUP(AB1398+AC1403,0)","v":1},{"$f":"ROUNDUP(AC1398+AD1403,0)","v":2},{"$f":"ROUNDUP(AD1398+AE1403,0)","v":2},{"$f":"ROUNDUP(AE1398+AF1403,0)","v":2},{"$f":"ROUNDUP(AF1398+AG1403,0)","v":3},{"$f":"ROUNDUP(AG1398+AH1403,0)","v":3},{"$f":"ROUNDUP(AH1398+AI1403,0)","v":3},{"$f":"ROUNDUP(AI1398+AJ1403,0)","v":4},null,{"$f":"ROUNDUP(AJ1398+AL1403,0)","v":4},{"$f":"ROUNDUP(AL1398+AM1403,0)","v":4},{"$f":"ROUNDUP(AM1398+AN1403,0)","v":5},{"$f":"ROUNDUP(AN1398+AO1403,0)","v":5},{"$f":"ROUNDUP(AO1398+AP1403,0)","v":5},{"$f":"ROUNDUP(AP1398+AQ1403,0)","v":6},{"$f":"ROUNDUP(AQ1398+AR1403,0)","v":6},{"$f":"ROUNDUP(AR1398+AS1403,0)","v":6},{"$f":"ROUNDUP(AS1398+AT1403,0)","v":7},{"$f":"ROUNDUP(AT1398+AU1403,0)","v":7},{"$f":"ROUNDUP(AU1398+AV1403,0)","v":7},{"$f":"ROUNDUP(AV1398+AW1403,0)","v":8},null,{"$f":"ROUNDUP(AW1398+AY1403,0)","v":8},{"$f":"ROUNDUP(AY1398+AZ1403,0)","v":8},{"$f":"ROUNDUP(AZ1398+BA1403,0)","v":9},{"$f":"ROUNDUP(BA1398+BB1403,0)","v":9},{"$f":"ROUNDUP(BB1398+BC1403,0)","v":9},{"$f":"ROUNDUP(BC1398+BD1403,0)","v":10},{"$f":"ROUNDUP(BD1398+BE1403,0)","v":10},{"$f":"ROUNDUP(BE1398+BF1403,0)","v":10},{"$f":"ROUNDUP(BF1398+BG1403,0)","v":11},{"$f":"ROUNDUP(BG1398+BH1403,0)","v":11},{"$f":"ROUNDUP(BH1398+BI1403,0)","v":11},{"$f":"ROUNDUP(BI1398+BJ1403,0)","v":12},null,{"$f":"ROUNDUP(BJ1398+BL1403,0)","v":12},{"$f":"ROUNDUP(BL1398+BM1403,0)","v":12},{"$f":"ROUNDUP(BM1398+BN1403,0)","v":13},{"$f":"ROUNDUP(BN1398+BO1403,0)","v":13},{"$f":"ROUNDUP(BO1398+BP1403,0)","v":13},{"$f":"ROUNDUP(BP1398+BQ1403,0)","v":14},{"$f":"ROUNDUP(BQ1398+BR1403,0)","v":14},{"$f":"ROUNDUP(BR1398+BS1403,0)","v":14},{"$f":"ROUNDUP(BS1398+BT1403,0)","v":15},{"$f":"ROUNDUP(BT1398+BU1403,0)","v":15},{"$f":"ROUNDUP(BU1398+BV1403,0)","v":15},{"$f":"ROUNDUP(BV1398+BW1403,0)","v":16},null,{"$f":"ROUNDUP(BW1398+BY1403,0)","v":16},{"$f":"ROUNDUP(BY1398+BZ1403,0)","v":16},{"$f":"ROUNDUP(BZ1398+CA1403,0)","v":17},{"$f":"ROUNDUP(CA1398+CB1403,0)","v":17},{"$f":"ROUNDUP(CB1398+CC1403,0)","v":17},{"$f":"ROUNDUP(CC1398+CD1403,0)","v":18},{"$f":"ROUNDUP(CD1398+CE1403,0)","v":18},{"$f":"ROUNDUP(CE1398+CF1403,0)","v":18},{"$f":"ROUNDUP(CF1398+CG1403,0)","v":19},{"$f":"ROUNDUP(CG1398+CH1403,0)","v":19},{"$f":"ROUNDUP(CH1398+CI1403,0)","v":19},{"$f":"ROUNDUP(CI1398+CJ1403,0)","v":20},null,{"$f":"ROUNDUP(CJ1398+CL1403,0)","v":20},{"$f":"ROUNDUP(CL1398+CM1403,0)","v":20},{"$f":"ROUNDUP(CM1398+CN1403,0)","v":21},{"$f":"ROUNDUP(CN1398+CO1403,0)","v":21},{"$f":"ROUNDUP(CO1398+CP1403,0)","v":21},{"$f":"ROUNDUP(CP1398+CQ1403,0)","v":22},{"$f":"ROUNDUP(CQ1398+CR1403,0)","v":22},{"$f":"ROUNDUP(CR1398+CS1403,0)","v":22},{"$f":"ROUNDUP(CS1398+CT1403,0)","v":23},{"$f":"ROUNDUP(CT1398+CU1403,0)","v":23},{"$f":"ROUNDUP(CU1398+CV1403,0)","v":23},{"$f":"ROUNDUP(CV1398+CW1403,0)","v":24},null,{"$f":"ROUNDUP(CW1398+CY1403,0)","v":24},{"$f":"ROUNDUP(CY1398+CZ1403,0)","v":24},{"$f":"ROUNDUP(CZ1398+DA1403,0)","v":25},{"$f":"ROUNDUP(DA1398+DB1403,0)","v":25},{"$f":"ROUNDUP(DB1398+DC1403,0)","v":25},{"$f":"ROUNDUP(DC1398+DD1403,0)","v":26},{"$f":"ROUNDUP(DD1398+DE1403,0)","v":26},{"$f":"ROUNDUP(DE1398+DF1403,0)","v":26},{"$f":"ROUNDUP(DF1398+DG1403,0)","v":27},{"$f":"ROUNDUP(DG1398+DH1403,0)","v":27},{"$f":"ROUNDUP(DH1398+DI1403,0)","v":27},{"$f":"ROUNDUP(DI1398+DJ1403,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1398}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1377,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1402}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1397,Y$5+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,Y$5+24,4)))/(12/$G1395)*Y1399","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1397,AL$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,AL$3+24,4)))/(12/$G1395)*AL1399","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT1397,AN$5+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,AN$5+24,4)))/(12/$G1395)*AN1399","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1397,AY$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,AY$3+24,4)))/(12/$G1395)*AY1399","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1397,AZ$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,AZ$3+24,4)))/(12/$G1395)*AZ1399","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1397,BA$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,BA$3+24,4)))/(12/$G1395)*BA1399","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1397,BL$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,BL$3+24,4)))/(12/$G1395)*BL1399","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1397,BM$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,BM$3+24,4)))/(12/$G1395)*BM1399","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1397,BN$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,BN$3+24,4)))/(12/$G1395)*BN1399","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1397,BY$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,BY$3+24,4)))/(12/$G1395)*BY1399","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1397,BZ$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,BZ$3+24,4)))/(12/$G1395)*BZ1399","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1397,CA$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,CA$3+24,4)))/(12/$G1395)*CA1399","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1397,CL$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,CL$3+24,4)))/(12/$G1395)*CL1399","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1397,CM$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,CM$3+24,4)))/(12/$G1395)*CM1399","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1397,CN$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,CN$3+24,4)))/(12/$G1395)*CN1399","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1397,CY$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,CY$3+24,4)))/(12/$G1395)*CY1399","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1397,CZ$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,CZ$3+24,4)))/(12/$G1395)*CZ1399","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1397,DA$3+25-(12/$G1395),4)&\":\"&ADDRESS($DT1397,DA$3+24,4)))/(12/$G1395)*DA1399","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1403}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1403","v":0},{"$f":"IF(SUM($Y1404:Y1404)>1,ROUNDUP(Z1403,0),Z1403)","v":0},{"$f":"IF(SUM($Y1404:Z1404)>1,ROUNDUP(AA1403,0),AA1403)","v":1},{"$f":"IF(SUM($Y1404:AA1404)>1,ROUNDUP(AB1403,0),AB1403)","v":0},{"$f":"IF(SUM($Y1404:AB1404)>1,ROUNDUP(AC1403,0),AC1403)","v":0},{"$f":"IF(SUM($Y1404:AC1404)>1,ROUNDUP(AD1403,0),AD1403)","v":1},{"$f":"IF(SUM($Y1404:AD1404)>1,ROUNDUP(AE1403,0),AE1403)","v":0},{"$f":"IF(SUM($Y1404:AE1404)>1,ROUNDUP(AF1403,0),AF1403)","v":0},{"$f":"IF(SUM($Y1404:AF1404)>1,ROUNDUP(AG1403,0),AG1403)","v":1},{"$f":"IF(SUM($Y1404:AG1404)>1,ROUNDUP(AH1403,0),AH1403)","v":0},{"$f":"IF(SUM($Y1404:AH1404)>1,ROUNDUP(AI1403,0),AI1403)","v":0},{"$f":"IF(SUM($Y1404:AI1404)>1,ROUNDUP(AJ1403,0),AJ1403)","v":1},null,{"$f":"IF(SUM($Y1404:AK1404)>1,ROUNDUP(AL1403,0),AL1403)","v":0},{"$f":"IF(SUM($Y1404:AL1404)>1,ROUNDUP(AM1403,0),AM1403)","v":0},{"$f":"IF(SUM($Y1404:AM1404)>1,ROUNDUP(AN1403,0),AN1403)","v":1},{"$f":"IF(SUM($Y1404:AN1404)>1,ROUNDUP(AO1403,0),AO1403)","v":0},{"$f":"IF(SUM($Y1404:AO1404)>1,ROUNDUP(AP1403,0),AP1403)","v":0},{"$f":"IF(SUM($Y1404:AP1404)>1,ROUNDUP(AQ1403,0),AQ1403)","v":1},{"$f":"IF(SUM($Y1404:AQ1404)>1,ROUNDUP(AR1403,0),AR1403)","v":0},{"$f":"IF(SUM($Y1404:AR1404)>1,ROUNDUP(AS1403,0),AS1403)","v":0},{"$f":"IF(SUM($Y1404:AS1404)>1,ROUNDUP(AT1403,0),AT1403)","v":1},{"$f":"IF(SUM($Y1404:AT1404)>1,ROUNDUP(AU1403,0),AU1403)","v":0},{"$f":"IF(SUM($Y1404:AU1404)>1,ROUNDUP(AV1403,0),AV1403)","v":0},{"$f":"IF(SUM($Y1404:AV1404)>1,ROUNDUP(AW1403,0),AW1403)","v":1},null,{"$f":"IF(SUM($Y1404:AX1404)>1,ROUNDUP(AY1403,0),AY1403)","v":0},{"$f":"IF(SUM($Y1404:AY1404)>1,ROUNDUP(AZ1403,0),AZ1403)","v":0},{"$f":"IF(SUM($Y1404:AZ1404)>1,ROUNDUP(BA1403,0),BA1403)","v":1},{"$f":"IF(SUM($Y1404:BA1404)>1,ROUNDUP(BB1403,0),BB1403)","v":0},{"$f":"IF(SUM($Y1404:BB1404)>1,ROUNDUP(BC1403,0),BC1403)","v":0},{"$f":"IF(SUM($Y1404:BC1404)>1,ROUNDUP(BD1403,0),BD1403)","v":1},{"$f":"IF(SUM($Y1404:BD1404)>1,ROUNDUP(BE1403,0),BE1403)","v":0},{"$f":"IF(SUM($Y1404:BE1404)>1,ROUNDUP(BF1403,0),BF1403)","v":0},{"$f":"IF(SUM($Y1404:BF1404)>1,ROUNDUP(BG1403,0),BG1403)","v":1},{"$f":"IF(SUM($Y1404:BG1404)>1,ROUNDUP(BH1403,0),BH1403)","v":0},{"$f":"IF(SUM($Y1404:BH1404)>1,ROUNDUP(BI1403,0),BI1403)","v":0},{"$f":"IF(SUM($Y1404:BI1404)>1,ROUNDUP(BJ1403,0),BJ1403)","v":1},null,{"$f":"IF(SUM($Y1404:BK1404)>1,ROUNDUP(BL1403,0),BL1403)","v":0},{"$f":"IF(SUM($Y1404:BL1404)>1,ROUNDUP(BM1403,0),BM1403)","v":0},{"$f":"IF(SUM($Y1404:BM1404)>1,ROUNDUP(BN1403,0),BN1403)","v":1},{"$f":"IF(SUM($Y1404:BN1404)>1,ROUNDUP(BO1403,0),BO1403)","v":0},{"$f":"IF(SUM($Y1404:BO1404)>1,ROUNDUP(BP1403,0),BP1403)","v":0},{"$f":"IF(SUM($Y1404:BP1404)>1,ROUNDUP(BQ1403,0),BQ1403)","v":1},{"$f":"IF(SUM($Y1404:BQ1404)>1,ROUNDUP(BR1403,0),BR1403)","v":0},{"$f":"IF(SUM($Y1404:BR1404)>1,ROUNDUP(BS1403,0),BS1403)","v":0},{"$f":"IF(SUM($Y1404:BS1404)>1,ROUNDUP(BT1403,0),BT1403)","v":1},{"$f":"IF(SUM($Y1404:BT1404)>1,ROUNDUP(BU1403,0),BU1403)","v":0},{"$f":"IF(SUM($Y1404:BU1404)>1,ROUNDUP(BV1403,0),BV1403)","v":0},{"$f":"IF(SUM($Y1404:BV1404)>1,ROUNDUP(BW1403,0),BW1403)","v":1},null,{"$f":"IF(SUM($Y1404:BX1404)>1,ROUNDUP(BY1403,0),BY1403)","v":0},{"$f":"IF(SUM($Y1404:BY1404)>1,ROUNDUP(BZ1403,0),BZ1403)","v":0},{"$f":"IF(SUM($Y1404:BZ1404)>1,ROUNDUP(CA1403,0),CA1403)","v":1},{"$f":"IF(SUM($Y1404:CA1404)>1,ROUNDUP(CB1403,0),CB1403)","v":0},{"$f":"IF(SUM($Y1404:CB1404)>1,ROUNDUP(CC1403,0),CC1403)","v":0},{"$f":"IF(SUM($Y1404:CC1404)>1,ROUNDUP(CD1403,0),CD1403)","v":1},{"$f":"IF(SUM($Y1404:CD1404)>1,ROUNDUP(CE1403,0),CE1403)","v":0},{"$f":"IF(SUM($Y1404:CE1404)>1,ROUNDUP(CF1403,0),CF1403)","v":0},{"$f":"IF(SUM($Y1404:CF1404)>1,ROUNDUP(CG1403,0),CG1403)","v":1},{"$f":"IF(SUM($Y1404:CG1404)>1,ROUNDUP(CH1403,0),CH1403)","v":0},{"$f":"IF(SUM($Y1404:CH1404)>1,ROUNDUP(CI1403,0),CI1403)","v":0},{"$f":"IF(SUM($Y1404:CI1404)>1,ROUNDUP(CJ1403,0),CJ1403)","v":1},null,{"$f":"IF(SUM($Y1404:CK1404)>1,ROUNDUP(CL1403,0),CL1403)","v":0},{"$f":"IF(SUM($Y1404:CL1404)>1,ROUNDUP(CM1403,0),CM1403)","v":0},{"$f":"IF(SUM($Y1404:CM1404)>1,ROUNDUP(CN1403,0),CN1403)","v":1},{"$f":"IF(SUM($Y1404:CN1404)>1,ROUNDUP(CO1403,0),CO1403)","v":0},{"$f":"IF(SUM($Y1404:CO1404)>1,ROUNDUP(CP1403,0),CP1403)","v":0},{"$f":"IF(SUM($Y1404:CP1404)>1,ROUNDUP(CQ1403,0),CQ1403)","v":1},{"$f":"IF(SUM($Y1404:CQ1404)>1,ROUNDUP(CR1403,0),CR1403)","v":0},{"$f":"IF(SUM($Y1404:CR1404)>1,ROUNDUP(CS1403,0),CS1403)","v":0},{"$f":"IF(SUM($Y1404:CS1404)>1,ROUNDUP(CT1403,0),CT1403)","v":1},{"$f":"IF(SUM($Y1404:CT1404)>1,ROUNDUP(CU1403,0),CU1403)","v":0},{"$f":"IF(SUM($Y1404:CU1404)>1,ROUNDUP(CV1403,0),CV1403)","v":0},{"$f":"IF(SUM($Y1404:CV1404)>1,ROUNDUP(CW1403,0),CW1403)","v":1},null,{"$f":"IF(SUM($Y1404:CX1404)>1,ROUNDUP(CY1403,0),CY1403)","v":0},{"$f":"IF(SUM($Y1404:CY1404)>1,ROUNDUP(CZ1403,0),CZ1403)","v":0},{"$f":"IF(SUM($Y1404:CZ1404)>1,ROUNDUP(DA1403,0),DA1403)","v":1},{"$f":"IF(SUM($Y1404:DA1404)>1,ROUNDUP(DB1403,0),DB1403)","v":0},{"$f":"IF(SUM($Y1404:DB1404)>1,ROUNDUP(DC1403,0),DC1403)","v":0},{"$f":"IF(SUM($Y1404:DC1404)>1,ROUNDUP(DD1403,0),DD1403)","v":1},{"$f":"IF(SUM($Y1404:DD1404)>1,ROUNDUP(DE1403,0),DE1403)","v":0},{"$f":"IF(SUM($Y1404:DE1404)>1,ROUNDUP(DF1403,0),DF1403)","v":0},{"$f":"IF(SUM($Y1404:DF1404)>1,ROUNDUP(DG1403,0),DG1403)","v":1},{"$f":"IF(SUM($Y1404:DG1404)>1,ROUNDUP(DH1403,0),DH1403)","v":0},{"$f":"IF(SUM($Y1404:DH1404)>1,ROUNDUP(DI1403,0),DI1403)","v":0},{"$f":"IF(SUM($Y1404:DI1404)>1,ROUNDUP(DJ1403,0),DJ1403)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1404}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1381<1,0,PMT(Y1394/$G1395,$I1377-X1398,X1381)*Y1403)","v":0},{"$f":"IF(Y1381<1,0,PMT(Z1394/$G1395,$I1377-Y1398,Y1381)*Z1403)","v":0},{"$f":"IF(Z1381<1,0,PMT(AA1394/$G1395,$I1377-Z1398,Z1381)*AA1403)","v":0},{"$f":"IF(AA1381<1,0,PMT(AB1394/$G1395,$I1377-AA1398,AA1381)*AB1403)","v":0},{"$f":"IF(AB1381<1,0,PMT(AC1394/$G1395,$I1377-AB1398,AB1381)*AC1403)","v":0},{"$f":"IF(AC1381<1,0,PMT(AD1394/$G1395,$I1377-AC1398,AC1381)*AD1403)","v":0},{"$f":"IF(AD1381<1,0,PMT(AE1394/$G1395,$I1377-AD1398,AD1381)*AE1403)","v":0},{"$f":"IF(AE1381<1,0,PMT(AF1394/$G1395,$I1377-AE1398,AE1381)*AF1403)","v":0},{"$f":"IF(AF1381<1,0,PMT(AG1394/$G1395,$I1377-AF1398,AF1381)*AG1403)","v":0},{"$f":"IF(AG1381<1,0,PMT(AH1394/$G1395,$I1377-AG1398,AG1381)*AH1403)","v":0},{"$f":"IF(AH1381<1,0,PMT(AI1394/$G1395,$I1377-AH1398,AH1381)*AI1403)","v":0},{"$f":"IF(AI1381<1,0,PMT(AJ1394/$G1395,$I1377-AI1398,AI1381)*AJ1403)","v":0},null,{"$f":"IF(AJ1381<1,0,PMT(AL1394/$G1395,$I1377-AJ1398,AJ1381)*AL1403)","v":0},{"$f":"IF(AL1381<1,0,PMT(AM1394/$G1395,$I1377-AL1398,AL1381)*AM1403)","v":0},{"$f":"IF(AM1381<1,0,PMT(AN1394/$G1395,$I1377-AM1398,AM1381)*AN1403)","v":0},{"$f":"IF(AN1381<1,0,PMT(AO1394/$G1395,$I1377-AN1398,AN1381)*AO1403)","v":0},{"$f":"IF(AO1381<1,0,PMT(AP1394/$G1395,$I1377-AO1398,AO1381)*AP1403)","v":0},{"$f":"IF(AP1381<1,0,PMT(AQ1394/$G1395,$I1377-AP1398,AP1381)*AQ1403)","v":0},{"$f":"IF(AQ1381<1,0,PMT(AR1394/$G1395,$I1377-AQ1398,AQ1381)*AR1403)","v":0},{"$f":"IF(AR1381<1,0,PMT(AS1394/$G1395,$I1377-AR1398,AR1381)*AS1403)","v":0},{"$f":"IF(AS1381<1,0,PMT(AT1394/$G1395,$I1377-AS1398,AS1381)*AT1403)","v":0},{"$f":"IF(AT1381<1,0,PMT(AU1394/$G1395,$I1377-AT1398,AT1381)*AU1403)","v":0},{"$f":"IF(AU1381<1,0,PMT(AV1394/$G1395,$I1377-AU1398,AU1381)*AV1403)","v":0},{"$f":"IF(AV1381<1,0,PMT(AW1394/$G1395,$I1377-AV1398,AV1381)*AW1403)","v":0},null,{"$f":"IF(AW1381<1,0,PMT(AY1394/$G1395,$I1377-AW1398,AW1381)*AY1403)","v":0},{"$f":"IF(AY1381<1,0,PMT(AZ1394/$G1395,$I1377-AY1398,AY1381)*AZ1403)","v":0},{"$f":"IF(AZ1381<1,0,PMT(BA1394/$G1395,$I1377-AZ1398,AZ1381)*BA1403)","v":0},{"$f":"IF(BA1381<1,0,PMT(BB1394/$G1395,$I1377-BA1398,BA1381)*BB1403)","v":0},{"$f":"IF(BB1381<1,0,PMT(BC1394/$G1395,$I1377-BB1398,BB1381)*BC1403)","v":0},{"$f":"IF(BC1381<1,0,PMT(BD1394/$G1395,$I1377-BC1398,BC1381)*BD1403)","v":0},{"$f":"IF(BD1381<1,0,PMT(BE1394/$G1395,$I1377-BD1398,BD1381)*BE1403)","v":0},{"$f":"IF(BE1381<1,0,PMT(BF1394/$G1395,$I1377-BE1398,BE1381)*BF1403)","v":0},{"$f":"IF(BF1381<1,0,PMT(BG1394/$G1395,$I1377-BF1398,BF1381)*BG1403)","v":0},{"$f":"IF(BG1381<1,0,PMT(BH1394/$G1395,$I1377-BG1398,BG1381)*BH1403)","v":0},{"$f":"IF(BH1381<1,0,PMT(BI1394/$G1395,$I1377-BH1398,BH1381)*BI1403)","v":0},{"$f":"IF(BI1381<1,0,PMT(BJ1394/$G1395,$I1377-BI1398,BI1381)*BJ1403)","v":0},null,{"$f":"IF(BJ1381<1,0,PMT(BL1394/$G1395,$I1377-BJ1398,BJ1381)*BL1403)","v":0},{"$f":"IF(BL1381<1,0,PMT(BM1394/$G1395,$I1377-BL1398,BL1381)*BM1403)","v":0},{"$f":"IF(BM1381<1,0,PMT(BN1394/$G1395,$I1377-BM1398,BM1381)*BN1403)","v":0},{"$f":"IF(BN1381<1,0,PMT(BO1394/$G1395,$I1377-BN1398,BN1381)*BO1403)","v":0},{"$f":"IF(BO1381<1,0,PMT(BP1394/$G1395,$I1377-BO1398,BO1381)*BP1403)","v":0},{"$f":"IF(BP1381<1,0,PMT(BQ1394/$G1395,$I1377-BP1398,BP1381)*BQ1403)","v":0},{"$f":"IF(BQ1381<1,0,PMT(BR1394/$G1395,$I1377-BQ1398,BQ1381)*BR1403)","v":0},{"$f":"IF(BR1381<1,0,PMT(BS1394/$G1395,$I1377-BR1398,BR1381)*BS1403)","v":0},{"$f":"IF(BS1381<1,0,PMT(BT1394/$G1395,$I1377-BS1398,BS1381)*BT1403)","v":0},{"$f":"IF(BT1381<1,0,PMT(BU1394/$G1395,$I1377-BT1398,BT1381)*BU1403)","v":0},{"$f":"IF(BU1381<1,0,PMT(BV1394/$G1395,$I1377-BU1398,BU1381)*BV1403)","v":0},{"$f":"IF(BV1381<1,0,PMT(BW1394/$G1395,$I1377-BV1398,BV1381)*BW1403)","v":0},null,{"$f":"IF(BW1381<1,0,PMT(BY1394/$G1395,$I1377-BW1398,BW1381)*BY1403)","v":0},{"$f":"IF(BY1381<1,0,PMT(BZ1394/$G1395,$I1377-BY1398,BY1381)*BZ1403)","v":0},{"$f":"IF(BZ1381<1,0,PMT(CA1394/$G1395,$I1377-BZ1398,BZ1381)*CA1403)","v":0},{"$f":"IF(CA1381<1,0,PMT(CB1394/$G1395,$I1377-CA1398,CA1381)*CB1403)","v":0},{"$f":"IF(CB1381<1,0,PMT(CC1394/$G1395,$I1377-CB1398,CB1381)*CC1403)","v":0},{"$f":"IF(CC1381<1,0,PMT(CD1394/$G1395,$I1377-CC1398,CC1381)*CD1403)","v":0},{"$f":"IF(CD1381<1,0,PMT(CE1394/$G1395,$I1377-CD1398,CD1381)*CE1403)","v":0},{"$f":"IF(CE1381<1,0,PMT(CF1394/$G1395,$I1377-CE1398,CE1381)*CF1403)","v":0},{"$f":"IF(CF1381<1,0,PMT(CG1394/$G1395,$I1377-CF1398,CF1381)*CG1403)","v":0},{"$f":"IF(CG1381<1,0,PMT(CH1394/$G1395,$I1377-CG1398,CG1381)*CH1403)","v":0},{"$f":"IF(CH1381<1,0,PMT(CI1394/$G1395,$I1377-CH1398,CH1381)*CI1403)","v":0},{"$f":"IF(CI1381<1,0,PMT(CJ1394/$G1395,$I1377-CI1398,CI1381)*CJ1403)","v":0},null,{"$f":"IF(CJ1381<1,0,PMT(CL1394/$G1395,$I1377-CJ1398,CJ1381)*CL1403)","v":0},{"$f":"IF(CL1381<1,0,PMT(CM1394/$G1395,$I1377-CL1398,CL1381)*CM1403)","v":0},{"$f":"IF(CM1381<1,0,PMT(CN1394/$G1395,$I1377-CM1398,CM1381)*CN1403)","v":0},{"$f":"IF(CN1381<1,0,PMT(CO1394/$G1395,$I1377-CN1398,CN1381)*CO1403)","v":0},{"$f":"IF(CO1381<1,0,PMT(CP1394/$G1395,$I1377-CO1398,CO1381)*CP1403)","v":0},{"$f":"IF(CP1381<1,0,PMT(CQ1394/$G1395,$I1377-CP1398,CP1381)*CQ1403)","v":0},{"$f":"IF(CQ1381<1,0,PMT(CR1394/$G1395,$I1377-CQ1398,CQ1381)*CR1403)","v":0},{"$f":"IF(CR1381<1,0,PMT(CS1394/$G1395,$I1377-CR1398,CR1381)*CS1403)","v":0},{"$f":"IF(CS1381<1,0,PMT(CT1394/$G1395,$I1377-CS1398,CS1381)*CT1403)","v":0},{"$f":"IF(CT1381<1,0,PMT(CU1394/$G1395,$I1377-CT1398,CT1381)*CU1403)","v":0},{"$f":"IF(CU1381<1,0,PMT(CV1394/$G1395,$I1377-CU1398,CU1381)*CV1403)","v":0},{"$f":"IF(CV1381<1,0,PMT(CW1394/$G1395,$I1377-CV1398,CV1381)*CW1403)","v":0},null,{"$f":"IF(CW1381<1,0,PMT(CY1394/$G1395,$I1377-CW1398,CW1381)*CY1403)","v":0},{"$f":"IF(CY1381<1,0,PMT(CZ1394/$G1395,$I1377-CY1398,CY1381)*CZ1403)","v":0},{"$f":"IF(CZ1381<1,0,PMT(DA1394/$G1395,$I1377-CZ1398,CZ1381)*DA1403)","v":0},{"$f":"IF(DA1381<1,0,PMT(DB1394/$G1395,$I1377-DA1398,DA1381)*DB1403)","v":0},{"$f":"IF(DB1381<1,0,PMT(DC1394/$G1395,$I1377-DB1398,DB1381)*DC1403)","v":0},{"$f":"IF(DC1381<1,0,PMT(DD1394/$G1395,$I1377-DC1398,DC1381)*DD1403)","v":0},{"$f":"IF(DD1381<1,0,PMT(DE1394/$G1395,$I1377-DD1398,DD1381)*DE1403)","v":0},{"$f":"IF(DE1381<1,0,PMT(DF1394/$G1395,$I1377-DE1398,DE1381)*DF1403)","v":0},{"$f":"IF(DF1381<1,0,PMT(DG1394/$G1395,$I1377-DF1398,DF1381)*DG1403)","v":0},{"$f":"IF(DG1381<1,0,PMT(DH1394/$G1395,$I1377-DG1398,DG1381)*DH1403)","v":0},{"$f":"IF(DH1381<1,0,PMT(DI1394/$G1395,$I1377-DH1398,DH1381)*DI1403)","v":0},{"$f":"IF(DI1381<1,0,PMT(DJ1394/$G1395,$I1377-DI1398,DI1381)*DJ1403)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1405}]
[{"$f":"IF(J1406=0,1,0)","v":1},{"$f":"\"A\"&C1406","v":"A49"},{"$f":"+C1377+1","v":49},null,{"$f":"\"Lån \"&C1406","v":"Lån 49"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y1423:AJ1423)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL1423:AW1423)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY1423:BJ1423)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL1423:BW1423)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY1423:CJ1423)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL1423:CW1423)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY1423:DJ1423)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1406}]
[{"$f":"A1406","v":1},{"$f":"\"B\"&C1406","v":"B49"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1425=1,X1410*-Y1423/$G1424*SUM(Y1432:AJ1432),X1410*-Y1423/$G1424*Y1432)","v":0},{"$f":"IF(Z1425=1,Y1410*-Z1423/$G1424*SUM(Z1432:AL1432),Y1410*-Z1423/$G1424*Z1432)","v":0},{"$f":"IF(AA1425=1,Z1410*-AA1423/$G1424*SUM(AA1432:AM1432),Z1410*-AA1423/$G1424*AA1432)","v":0},{"$f":"IF(AB1425=1,AA1410*-AB1423/$G1424*SUM(AB1432:AN1432),AA1410*-AB1423/$G1424*AB1432)","v":0},{"$f":"IF(AC1425=1,AB1410*-AC1423/$G1424*SUM(AC1432:AO1432),AB1410*-AC1423/$G1424*AC1432)","v":0},{"$f":"IF(AD1425=1,AC1410*-AD1423/$G1424*SUM(AD1432:AP1432),AC1410*-AD1423/$G1424*AD1432)","v":0},{"$f":"IF(AE1425=1,AD1410*-AE1423/$G1424*SUM(AE1432:AQ1432),AD1410*-AE1423/$G1424*AE1432)","v":0},{"$f":"IF(AF1425=1,AE1410*-AF1423/$G1424*SUM(AF1432:AR1432),AE1410*-AF1423/$G1424*AF1432)","v":0},{"$f":"IF(AG1425=1,AF1410*-AG1423/$G1424*SUM(AG1432:AS1432),AF1410*-AG1423/$G1424*AG1432)","v":0},{"$f":"IF(AH1425=1,AG1410*-AH1423/$G1424*SUM(AH1432:AT1432),AG1410*-AH1423/$G1424*AH1432)","v":0},{"$f":"IF(AI1425=1,AH1410*-AI1423/$G1424*SUM(AI1432:AU1432),AH1410*-AI1423/$G1424*AI1432)","v":0},{"$f":"IF(AJ1425=1,AI1410*-AJ1423/$G1424*SUM(AJ1432:AV1432),AI1410*-AJ1423/$G1424*AJ1432)","v":0},{"$f":"SUM(Y1407:AJ1407)","v":0},{"$f":"IF(AL1425=1,AJ1410*-AL1423/$G1424*SUM(AL1432:AW1432),AJ1410*-AL1423/$G1424*AL1432)","v":0},{"$f":"IF(AM1425=1,AL1410*-AM1423/$G1424*SUM(AM1432:AZ1432),AL1410*-AM1423/$G1424*AM1432)","v":0},{"$f":"IF(AN1425=1,AM1410*-AN1423/$G1424*SUM(AN1432:BA1432),AM1410*-AN1423/$G1424*AN1432)","v":0},{"$f":"IF(AO1425=1,AN1410*-AO1423/$G1424*SUM(AO1432:BB1432),AN1410*-AO1423/$G1424*AO1432)","v":0},{"$f":"IF(AP1425=1,AO1410*-AP1423/$G1424*SUM(AP1432:BC1432),AO1410*-AP1423/$G1424*AP1432)","v":0},{"$f":"IF(AQ1425=1,AP1410*-AQ1423/$G1424*SUM(AQ1432:BD1432),AP1410*-AQ1423/$G1424*AQ1432)","v":0},{"$f":"IF(AR1425=1,AQ1410*-AR1423/$G1424*SUM(AR1432:BE1432),AQ1410*-AR1423/$G1424*AR1432)","v":0},{"$f":"IF(AS1425=1,AR1410*-AS1423/$G1424*SUM(AS1432:BF1432),AR1410*-AS1423/$G1424*AS1432)","v":0},{"$f":"IF(AT1425=1,AS1410*-AT1423/$G1424*SUM(AT1432:BG1432),AS1410*-AT1423/$G1424*AT1432)","v":0},{"$f":"IF(AU1425=1,AT1410*-AU1423/$G1424*SUM(AU1432:BH1432),AT1410*-AU1423/$G1424*AU1432)","v":0},{"$f":"IF(AV1425=1,AU1410*-AV1423/$G1424*SUM(AV1432:BI1432),AU1410*-AV1423/$G1424*AV1432)","v":0},{"$f":"IF(AW1425=1,AV1410*-AW1423/$G1424*SUM(AW1432:BJ1432),AV1410*-AW1423/$G1424*AW1432)","v":0},{"$f":"SUM(AL1407:AW1407)","v":0},{"$f":"IF(AY1425=1,AW1410*-AY1423/$G1424*SUM(AY1432:BJ1432),AW1410*-AY1423/$G1424*AY1432)","v":0},{"$f":"IF(AZ1425=1,AY1410*-AZ1423/$G1424*SUM(AZ1432:BM1432),AY1410*-AZ1423/$G1424*AZ1432)","v":0},{"$f":"IF(BA1425=1,AZ1410*-BA1423/$G1424*SUM(BA1432:BN1432),AZ1410*-BA1423/$G1424*BA1432)","v":0},{"$f":"IF(BB1425=1,BA1410*-BB1423/$G1424*SUM(BB1432:BO1432),BA1410*-BB1423/$G1424*BB1432)","v":0},{"$f":"IF(BC1425=1,BB1410*-BC1423/$G1424*SUM(BC1432:BP1432),BB1410*-BC1423/$G1424*BC1432)","v":0},{"$f":"IF(BD1425=1,BC1410*-BD1423/$G1424*SUM(BD1432:BQ1432),BC1410*-BD1423/$G1424*BD1432)","v":0},{"$f":"IF(BE1425=1,BD1410*-BE1423/$G1424*SUM(BE1432:BR1432),BD1410*-BE1423/$G1424*BE1432)","v":0},{"$f":"IF(BF1425=1,BE1410*-BF1423/$G1424*SUM(BF1432:BS1432),BE1410*-BF1423/$G1424*BF1432)","v":0},{"$f":"IF(BG1425=1,BF1410*-BG1423/$G1424*SUM(BG1432:BT1432),BF1410*-BG1423/$G1424*BG1432)","v":0},{"$f":"IF(BH1425=1,BG1410*-BH1423/$G1424*SUM(BH1432:BU1432),BG1410*-BH1423/$G1424*BH1432)","v":0},{"$f":"IF(BI1425=1,BH1410*-BI1423/$G1424*SUM(BI1432:BV1432),BH1410*-BI1423/$G1424*BI1432)","v":0},{"$f":"IF(BJ1425=1,BI1410*-BJ1423/$G1424*SUM(BJ1432:BW1432),BI1410*-BJ1423/$G1424*BJ1432)","v":0},{"$f":"SUM(AY1407:BJ1407)","v":0},{"$f":"IF(BL1425=1,BJ1410*-BL1423/$G1424*SUM(BL1432:BW1432),BJ1410*-BL1423/$G1424*BL1432)","v":0},{"$f":"IF(BM1425=1,BL1410*-BM1423/$G1424*SUM(BM1432:BZ1432),BL1410*-BM1423/$G1424*BM1432)","v":0},{"$f":"IF(BN1425=1,BM1410*-BN1423/$G1424*SUM(BN1432:CA1432),BM1410*-BN1423/$G1424*BN1432)","v":0},{"$f":"IF(BO1425=1,BN1410*-BO1423/$G1424*SUM(BO1432:CB1432),BN1410*-BO1423/$G1424*BO1432)","v":0},{"$f":"IF(BP1425=1,BO1410*-BP1423/$G1424*SUM(BP1432:CC1432),BO1410*-BP1423/$G1424*BP1432)","v":0},{"$f":"IF(BQ1425=1,BP1410*-BQ1423/$G1424*SUM(BQ1432:CD1432),BP1410*-BQ1423/$G1424*BQ1432)","v":0},{"$f":"IF(BR1425=1,BQ1410*-BR1423/$G1424*SUM(BR1432:CE1432),BQ1410*-BR1423/$G1424*BR1432)","v":0},{"$f":"IF(BS1425=1,BR1410*-BS1423/$G1424*SUM(BS1432:CF1432),BR1410*-BS1423/$G1424*BS1432)","v":0},{"$f":"IF(BT1425=1,BS1410*-BT1423/$G1424*SUM(BT1432:CG1432),BS1410*-BT1423/$G1424*BT1432)","v":0},{"$f":"IF(BU1425=1,BT1410*-BU1423/$G1424*SUM(BU1432:CH1432),BT1410*-BU1423/$G1424*BU1432)","v":0},{"$f":"IF(BV1425=1,BU1410*-BV1423/$G1424*SUM(BV1432:CI1432),BU1410*-BV1423/$G1424*BV1432)","v":0},{"$f":"IF(BW1425=1,BV1410*-BW1423/$G1424*SUM(BW1432:CJ1432),BV1410*-BW1423/$G1424*BW1432)","v":0},{"$f":"SUM(BL1407:BW1407)","v":0},{"$f":"IF(BY1425=1,BW1410*-BY1423/$G1424*SUM(BY1432:CJ1432),BW1410*-BY1423/$G1424*BY1432)","v":0},{"$f":"IF(BZ1425=1,BY1410*-BZ1423/$G1424*SUM(BZ1432:CM1432),BY1410*-BZ1423/$G1424*BZ1432)","v":0},{"$f":"IF(CA1425=1,BZ1410*-CA1423/$G1424*SUM(CA1432:CN1432),BZ1410*-CA1423/$G1424*CA1432)","v":0},{"$f":"IF(CB1425=1,CA1410*-CB1423/$G1424*SUM(CB1432:CO1432),CA1410*-CB1423/$G1424*CB1432)","v":0},{"$f":"IF(CC1425=1,CB1410*-CC1423/$G1424*SUM(CC1432:CP1432),CB1410*-CC1423/$G1424*CC1432)","v":0},{"$f":"IF(CD1425=1,CC1410*-CD1423/$G1424*SUM(CD1432:CQ1432),CC1410*-CD1423/$G1424*CD1432)","v":0},{"$f":"IF(CE1425=1,CD1410*-CE1423/$G1424*SUM(CE1432:CR1432),CD1410*-CE1423/$G1424*CE1432)","v":0},{"$f":"IF(CF1425=1,CE1410*-CF1423/$G1424*SUM(CF1432:CS1432),CE1410*-CF1423/$G1424*CF1432)","v":0},{"$f":"IF(CG1425=1,CF1410*-CG1423/$G1424*SUM(CG1432:CT1432),CF1410*-CG1423/$G1424*CG1432)","v":0},{"$f":"IF(CH1425=1,CG1410*-CH1423/$G1424*SUM(CH1432:CU1432),CG1410*-CH1423/$G1424*CH1432)","v":0},{"$f":"IF(CI1425=1,CH1410*-CI1423/$G1424*SUM(CI1432:CV1432),CH1410*-CI1423/$G1424*CI1432)","v":0},{"$f":"IF(CJ1425=1,CI1410*-CJ1423/$G1424*SUM(CJ1432:CW1432),CI1410*-CJ1423/$G1424*CJ1432)","v":0},{"$f":"SUM(BY1407:CJ1407)","v":0},{"$f":"IF(CL1425=1,CJ1410*-CL1423/$G1424*SUM(CL1432:CW1432),CJ1410*-CL1423/$G1424*CL1432)","v":0},{"$f":"IF(CM1425=1,CL1410*-CM1423/$G1424*SUM(CM1432:CZ1432),CL1410*-CM1423/$G1424*CM1432)","v":0},{"$f":"IF(CN1425=1,CM1410*-CN1423/$G1424*SUM(CN1432:DA1432),CM1410*-CN1423/$G1424*CN1432)","v":0},{"$f":"IF(CO1425=1,CN1410*-CO1423/$G1424*SUM(CO1432:DB1432),CN1410*-CO1423/$G1424*CO1432)","v":0},{"$f":"IF(CP1425=1,CO1410*-CP1423/$G1424*SUM(CP1432:DC1432),CO1410*-CP1423/$G1424*CP1432)","v":0},{"$f":"IF(CQ1425=1,CP1410*-CQ1423/$G1424*SUM(CQ1432:DD1432),CP1410*-CQ1423/$G1424*CQ1432)","v":0},{"$f":"IF(CR1425=1,CQ1410*-CR1423/$G1424*SUM(CR1432:DE1432),CQ1410*-CR1423/$G1424*CR1432)","v":0},{"$f":"IF(CS1425=1,CR1410*-CS1423/$G1424*SUM(CS1432:DF1432),CR1410*-CS1423/$G1424*CS1432)","v":0},{"$f":"IF(CT1425=1,CS1410*-CT1423/$G1424*SUM(CT1432:DG1432),CS1410*-CT1423/$G1424*CT1432)","v":0},{"$f":"IF(CU1425=1,CT1410*-CU1423/$G1424*SUM(CU1432:DH1432),CT1410*-CU1423/$G1424*CU1432)","v":0},{"$f":"IF(CV1425=1,CU1410*-CV1423/$G1424*SUM(CV1432:DI1432),CU1410*-CV1423/$G1424*CV1432)","v":0},{"$f":"IF(CW1425=1,CV1410*-CW1423/$G1424*SUM(CW1432:DJ1432),CV1410*-CW1423/$G1424*CW1432)","v":0},{"$f":"SUM(CL1407:CW1407)","v":0},{"$f":"IF(CY1425=1,CW1410*-CY1423/$G1424*SUM(CY1432:DJ1432),CW1410*-CY1423/$G1424*CY1432)","v":0},{"$f":"IF(CZ1425=1,CY1410*-CZ1423/$G1424*SUM(CZ1432:DM1432),CY1410*-CZ1423/$G1424*CZ1432)","v":0},{"$f":"IF(DA1425=1,CZ1410*-DA1423/$G1424*SUM(DA1432:DN1432),CZ1410*-DA1423/$G1424*DA1432)","v":0},{"$f":"IF(DB1425=1,DA1410*-DB1423/$G1424*SUM(DB1432:DO1432),DA1410*-DB1423/$G1424*DB1432)","v":0},{"$f":"IF(DC1425=1,DB1410*-DC1423/$G1424*SUM(DC1432:DP1432),DB1410*-DC1423/$G1424*DC1432)","v":0},{"$f":"IF(DD1425=1,DC1410*-DD1423/$G1424*SUM(DD1432:DQ1432),DC1410*-DD1423/$G1424*DD1432)","v":0},{"$f":"IF(DE1425=1,DD1410*-DE1423/$G1424*SUM(DE1432:DR1432),DD1410*-DE1423/$G1424*DE1432)","v":0},{"$f":"IF(DF1425=1,DE1410*-DF1423/$G1424*SUM(DF1432:DS1432),DE1410*-DF1423/$G1424*DF1432)","v":0},{"$f":"IF(DG1425=1,DF1410*-DG1423/$G1424*SUM(DG1432:DT1432),DF1410*-DG1423/$G1424*DG1432)","v":0},{"$f":"IF(DH1425=1,DG1410*-DH1423/$G1424*SUM(DH1432:DU1432),DG1410*-DH1423/$G1424*DH1432)","v":0},{"$f":"IF(DI1425=1,DH1410*-DI1423/$G1424*SUM(DI1432:DU1432),DH1410*-DI1423/$G1424*DI1432)","v":0},{"$f":"IF(DJ1425=1,DI1410*-DJ1423/$G1424*SUM(DJ1432:DU1432),DI1410*-DJ1423/$G1424*DJ1432)","v":0},{"$f":"SUM(CY1407:DJ1407)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1407}]
[{"$f":"A1407","v":1},{"$f":"\"C\"&C1406","v":"C49"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1425=1,X1410*-$F1409/$G1424*SUM(Y1432:AJ1432),X1410*-$F1409/$G1424*Y1432)","v":0},{"$f":"IF(Z1425=1,Y1410*-$F1409/$G1424*SUM(Z1432:AL1432),Y1410*-$F1409/$G1424*Z1432)","v":0},{"$f":"IF(AA1425=1,Z1410*-$F1409/$G1424*SUM(AA1432:AM1432),Z1410*-$F1409/$G1424*AA1432)","v":0},{"$f":"IF(AB1425=1,AA1410*-$F1409/$G1424*SUM(AB1432:AN1432),AA1410*-$F1409/$G1424*AB1432)","v":0},{"$f":"IF(AC1425=1,AB1410*-$F1409/$G1424*SUM(AC1432:AO1432),AB1410*-$F1409/$G1424*AC1432)","v":0},{"$f":"IF(AD1425=1,AC1410*-$F1409/$G1424*SUM(AD1432:AP1432),AC1410*-$F1409/$G1424*AD1432)","v":0},{"$f":"IF(AE1425=1,AD1410*-$F1409/$G1424*SUM(AE1432:AQ1432),AD1410*-$F1409/$G1424*AE1432)","v":0},{"$f":"IF(AF1425=1,AE1410*-$F1409/$G1424*SUM(AF1432:AR1432),AE1410*-$F1409/$G1424*AF1432)","v":0},{"$f":"IF(AG1425=1,AF1410*-$F1409/$G1424*SUM(AG1432:AS1432),AF1410*-$F1409/$G1424*AG1432)","v":0},{"$f":"IF(AH1425=1,AG1410*-$F1409/$G1424*SUM(AH1432:AT1432),AG1410*-$F1409/$G1424*AH1432)","v":0},{"$f":"IF(AI1425=1,AH1410*-$F1409/$G1424*SUM(AI1432:AU1432),AH1410*-$F1409/$G1424*AI1432)","v":0},{"$f":"IF(AJ1425=1,AI1410*-$F1409/$G1424*SUM(AJ1432:AV1432),AI1410*-$F1409/$G1424*AJ1432)","v":0},{"$f":"SUM(Y1408:AJ1408)","v":0},{"$f":"IF(AL1425=1,AJ1410*-$F1409/$G1424*SUM(AL1432:AW1432),AJ1410*-$F1409/$G1424*AL1432)","v":0},{"$f":"IF(AM1425=1,AL1410*-$F1409/$G1424*SUM(AM1432:AZ1432),AL1410*-$F1409/$G1424*AM1432)","v":0},{"$f":"IF(AN1425=1,AM1410*-$F1409/$G1424*SUM(AN1432:BA1432),AM1410*-$F1409/$G1424*AN1432)","v":0},{"$f":"IF(AO1425=1,AN1410*-$F1409/$G1424*SUM(AO1432:BB1432),AN1410*-$F1409/$G1424*AO1432)","v":0},{"$f":"IF(AP1425=1,AO1410*-$F1409/$G1424*SUM(AP1432:BC1432),AO1410*-$F1409/$G1424*AP1432)","v":0},{"$f":"IF(AQ1425=1,AP1410*-$F1409/$G1424*SUM(AQ1432:BD1432),AP1410*-$F1409/$G1424*AQ1432)","v":0},{"$f":"IF(AR1425=1,AQ1410*-$F1409/$G1424*SUM(AR1432:BE1432),AQ1410*-$F1409/$G1424*AR1432)","v":0},{"$f":"IF(AS1425=1,AR1410*-$F1409/$G1424*SUM(AS1432:BF1432),AR1410*-$F1409/$G1424*AS1432)","v":0},{"$f":"IF(AT1425=1,AS1410*-$F1409/$G1424*SUM(AT1432:BG1432),AS1410*-$F1409/$G1424*AT1432)","v":0},{"$f":"IF(AU1425=1,AT1410*-$F1409/$G1424*SUM(AU1432:BH1432),AT1410*-$F1409/$G1424*AU1432)","v":0},{"$f":"IF(AV1425=1,AU1410*-$F1409/$G1424*SUM(AV1432:BI1432),AU1410*-$F1409/$G1424*AV1432)","v":0},{"$f":"IF(AW1425=1,AV1410*-$F1409/$G1424*SUM(AW1432:BJ1432),AV1410*-$F1409/$G1424*AW1432)","v":0},{"$f":"SUM(AL1408:AW1408)","v":0},{"$f":"IF(AY1425=1,AW1410*-$F1409/$G1424*SUM(AY1432:BJ1432),AW1410*-$F1409/$G1424*AY1432)","v":0},{"$f":"IF(AZ1425=1,AY1410*-$F1409/$G1424*SUM(AZ1432:BM1432),AY1410*-$F1409/$G1424*AZ1432)","v":0},{"$f":"IF(BA1425=1,AZ1410*-$F1409/$G1424*SUM(BA1432:BN1432),AZ1410*-$F1409/$G1424*BA1432)","v":0},{"$f":"IF(BB1425=1,BA1410*-$F1409/$G1424*SUM(BB1432:BO1432),BA1410*-$F1409/$G1424*BB1432)","v":0},{"$f":"IF(BC1425=1,BB1410*-$F1409/$G1424*SUM(BC1432:BP1432),BB1410*-$F1409/$G1424*BC1432)","v":0},{"$f":"IF(BD1425=1,BC1410*-$F1409/$G1424*SUM(BD1432:BQ1432),BC1410*-$F1409/$G1424*BD1432)","v":0},{"$f":"IF(BE1425=1,BD1410*-$F1409/$G1424*SUM(BE1432:BR1432),BD1410*-$F1409/$G1424*BE1432)","v":0},{"$f":"IF(BF1425=1,BE1410*-$F1409/$G1424*SUM(BF1432:BS1432),BE1410*-$F1409/$G1424*BF1432)","v":0},{"$f":"IF(BG1425=1,BF1410*-$F1409/$G1424*SUM(BG1432:BT1432),BF1410*-$F1409/$G1424*BG1432)","v":0},{"$f":"IF(BH1425=1,BG1410*-$F1409/$G1424*SUM(BH1432:BU1432),BG1410*-$F1409/$G1424*BH1432)","v":0},{"$f":"IF(BI1425=1,BH1410*-$F1409/$G1424*SUM(BI1432:BV1432),BH1410*-$F1409/$G1424*BI1432)","v":0},{"$f":"IF(BJ1425=1,BI1410*-$F1409/$G1424*SUM(BJ1432:BW1432),BI1410*-$F1409/$G1424*BJ1432)","v":0},{"$f":"SUM(AY1408:BJ1408)","v":0},{"$f":"IF(BL1425=1,BJ1410*-$F1409/$G1424*SUM(BL1432:BW1432),BJ1410*-$F1409/$G1424*BL1432)","v":0},{"$f":"IF(BM1425=1,BL1410*-$F1409/$G1424*SUM(BM1432:BZ1432),BL1410*-$F1409/$G1424*BM1432)","v":0},{"$f":"IF(BN1425=1,BM1410*-$F1409/$G1424*SUM(BN1432:CA1432),BM1410*-$F1409/$G1424*BN1432)","v":0},{"$f":"IF(BO1425=1,BN1410*-$F1409/$G1424*SUM(BO1432:CB1432),BN1410*-$F1409/$G1424*BO1432)","v":0},{"$f":"IF(BP1425=1,BO1410*-$F1409/$G1424*SUM(BP1432:CC1432),BO1410*-$F1409/$G1424*BP1432)","v":0},{"$f":"IF(BQ1425=1,BP1410*-$F1409/$G1424*SUM(BQ1432:CD1432),BP1410*-$F1409/$G1424*BQ1432)","v":0},{"$f":"IF(BR1425=1,BQ1410*-$F1409/$G1424*SUM(BR1432:CE1432),BQ1410*-$F1409/$G1424*BR1432)","v":0},{"$f":"IF(BS1425=1,BR1410*-$F1409/$G1424*SUM(BS1432:CF1432),BR1410*-$F1409/$G1424*BS1432)","v":0},{"$f":"IF(BT1425=1,BS1410*-$F1409/$G1424*SUM(BT1432:CG1432),BS1410*-$F1409/$G1424*BT1432)","v":0},{"$f":"IF(BU1425=1,BT1410*-$F1409/$G1424*SUM(BU1432:CH1432),BT1410*-$F1409/$G1424*BU1432)","v":0},{"$f":"IF(BV1425=1,BU1410*-$F1409/$G1424*SUM(BV1432:CI1432),BU1410*-$F1409/$G1424*BV1432)","v":0},{"$f":"IF(BW1425=1,BV1410*-$F1409/$G1424*SUM(BW1432:CJ1432),BV1410*-$F1409/$G1424*BW1432)","v":0},{"$f":"SUM(BL1408:BW1408)","v":0},{"$f":"IF(BY1425=1,BW1410*-$F1409/$G1424*SUM(BY1432:CJ1432),BW1410*-$F1409/$G1424*BY1432)","v":0},{"$f":"IF(BZ1425=1,BY1410*-$F1409/$G1424*SUM(BZ1432:CM1432),BY1410*-$F1409/$G1424*BZ1432)","v":0},{"$f":"IF(CA1425=1,BZ1410*-$F1409/$G1424*SUM(CA1432:CN1432),BZ1410*-$F1409/$G1424*CA1432)","v":0},{"$f":"IF(CB1425=1,CA1410*-$F1409/$G1424*SUM(CB1432:CO1432),CA1410*-$F1409/$G1424*CB1432)","v":0},{"$f":"IF(CC1425=1,CB1410*-$F1409/$G1424*SUM(CC1432:CP1432),CB1410*-$F1409/$G1424*CC1432)","v":0},{"$f":"IF(CD1425=1,CC1410*-$F1409/$G1424*SUM(CD1432:CQ1432),CC1410*-$F1409/$G1424*CD1432)","v":0},{"$f":"IF(CE1425=1,CD1410*-$F1409/$G1424*SUM(CE1432:CR1432),CD1410*-$F1409/$G1424*CE1432)","v":0},{"$f":"IF(CF1425=1,CE1410*-$F1409/$G1424*SUM(CF1432:CS1432),CE1410*-$F1409/$G1424*CF1432)","v":0},{"$f":"IF(CG1425=1,CF1410*-$F1409/$G1424*SUM(CG1432:CT1432),CF1410*-$F1409/$G1424*CG1432)","v":0},{"$f":"IF(CH1425=1,CG1410*-$F1409/$G1424*SUM(CH1432:CU1432),CG1410*-$F1409/$G1424*CH1432)","v":0},{"$f":"IF(CI1425=1,CH1410*-$F1409/$G1424*SUM(CI1432:CV1432),CH1410*-$F1409/$G1424*CI1432)","v":0},{"$f":"IF(CJ1425=1,CI1410*-$F1409/$G1424*SUM(CJ1432:CW1432),CI1410*-$F1409/$G1424*CJ1432)","v":0},{"$f":"SUM(BY1408:CJ1408)","v":0},{"$f":"IF(CL1425=1,CJ1410*-$F1409/$G1424*SUM(CL1432:CW1432),CJ1410*-$F1409/$G1424*CL1432)","v":0},{"$f":"IF(CM1425=1,CL1410*-$F1409/$G1424*SUM(CM1432:CZ1432),CL1410*-$F1409/$G1424*CM1432)","v":0},{"$f":"IF(CN1425=1,CM1410*-$F1409/$G1424*SUM(CN1432:DA1432),CM1410*-$F1409/$G1424*CN1432)","v":0},{"$f":"IF(CO1425=1,CN1410*-$F1409/$G1424*SUM(CO1432:DB1432),CN1410*-$F1409/$G1424*CO1432)","v":0},{"$f":"IF(CP1425=1,CO1410*-$F1409/$G1424*SUM(CP1432:DC1432),CO1410*-$F1409/$G1424*CP1432)","v":0},{"$f":"IF(CQ1425=1,CP1410*-$F1409/$G1424*SUM(CQ1432:DD1432),CP1410*-$F1409/$G1424*CQ1432)","v":0},{"$f":"IF(CR1425=1,CQ1410*-$F1409/$G1424*SUM(CR1432:DE1432),CQ1410*-$F1409/$G1424*CR1432)","v":0},{"$f":"IF(CS1425=1,CR1410*-$F1409/$G1424*SUM(CS1432:DF1432),CR1410*-$F1409/$G1424*CS1432)","v":0},{"$f":"IF(CT1425=1,CS1410*-$F1409/$G1424*SUM(CT1432:DG1432),CS1410*-$F1409/$G1424*CT1432)","v":0},{"$f":"IF(CU1425=1,CT1410*-$F1409/$G1424*SUM(CU1432:DH1432),CT1410*-$F1409/$G1424*CU1432)","v":0},{"$f":"IF(CV1425=1,CU1410*-$F1409/$G1424*SUM(CV1432:DI1432),CU1410*-$F1409/$G1424*CV1432)","v":0},{"$f":"IF(CW1425=1,CV1410*-$F1409/$G1424*SUM(CW1432:DJ1432),CV1410*-$F1409/$G1424*CW1432)","v":0},{"$f":"SUM(CL1408:CW1408)","v":0},{"$f":"IF(CY1425=1,CW1410*-$F1409/$G1424*SUM(CY1432:DJ1432),CW1410*-$F1409/$G1424*CY1432)","v":0},{"$f":"IF(CZ1425=1,CY1410*-$F1409/$G1424*SUM(CZ1432:DM1432),CY1410*-$F1409/$G1424*CZ1432)","v":0},{"$f":"IF(DA1425=1,CZ1410*-$F1409/$G1424*SUM(DA1432:DN1432),CZ1410*-$F1409/$G1424*DA1432)","v":0},{"$f":"IF(DB1425=1,DA1410*-$F1409/$G1424*SUM(DB1432:DO1432),DA1410*-$F1409/$G1424*DB1432)","v":0},{"$f":"IF(DC1425=1,DB1410*-$F1409/$G1424*SUM(DC1432:DP1432),DB1410*-$F1409/$G1424*DC1432)","v":0},{"$f":"IF(DD1425=1,DC1410*-$F1409/$G1424*SUM(DD1432:DQ1432),DC1410*-$F1409/$G1424*DD1432)","v":0},{"$f":"IF(DE1425=1,DD1410*-$F1409/$G1424*SUM(DE1432:DR1432),DD1410*-$F1409/$G1424*DE1432)","v":0},{"$f":"IF(DF1425=1,DE1410*-$F1409/$G1424*SUM(DF1432:DS1432),DE1410*-$F1409/$G1424*DF1432)","v":0},{"$f":"IF(DG1425=1,DF1410*-$F1409/$G1424*SUM(DG1432:DT1432),DF1410*-$F1409/$G1424*DG1432)","v":0},{"$f":"IF(DH1425=1,DG1410*-$F1409/$G1424*SUM(DH1432:DU1432),DG1410*-$F1409/$G1424*DH1432)","v":0},{"$f":"IF(DI1425=1,DH1410*-$F1409/$G1424*SUM(DI1432:DU1432),DH1410*-$F1409/$G1424*DI1432)","v":0},{"$f":"IF(DJ1425=1,DI1410*-$F1409/$G1424*SUM(DJ1432:DU1432),DI1410*-$F1409/$G1424*DJ1432)","v":0},{"$f":"SUM(CY1408:DJ1408)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1408}]
[1,{"$f":"\"D\"&C1406","v":"D49"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1424=1,$J1406,IF(Y1425=1,-X1410,IF(Y1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-Y1429*Y1432,(Y1434-Y1407)*Y1429),0)))","v":0},{"$f":"IF(Z1424=1,$J1406,IF(Z1425=1,-Y1410,IF(Z1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-Z1429*Z1432,(Z1434-Z1407)*Z1429),0)))","v":0},{"$f":"IF(AA1424=1,$J1406,IF(AA1425=1,-Z1410,IF(AA1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AA1429*AA1432,(AA1434-AA1407)*AA1429),0)))","v":0},{"$f":"IF(AB1424=1,$J1406,IF(AB1425=1,-AA1410,IF(AB1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AB1429*AB1432,(AB1434-AB1407)*AB1429),0)))","v":0},{"$f":"IF(AC1424=1,$J1406,IF(AC1425=1,-AB1410,IF(AC1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AC1429*AC1432,(AC1434-AC1407)*AC1429),0)))","v":0},{"$f":"IF(AD1424=1,$J1406,IF(AD1425=1,-AC1410,IF(AD1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AD1429*AD1432,(AD1434-AD1407)*AD1429),0)))","v":0},{"$f":"IF(AE1424=1,$J1406,IF(AE1425=1,-AD1410,IF(AE1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AE1429*AE1432,(AE1434-AE1407)*AE1429),0)))","v":0},{"$f":"IF(AF1424=1,$J1406,IF(AF1425=1,-AE1410,IF(AF1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AF1429*AF1432,(AF1434-AF1407)*AF1429),0)))","v":0},{"$f":"IF(AG1424=1,$J1406,IF(AG1425=1,-AF1410,IF(AG1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AG1429*AG1432,(AG1434-AG1407)*AG1429),0)))","v":0},{"$f":"IF(AH1424=1,$J1406,IF(AH1425=1,-AG1410,IF(AH1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AH1429*AH1432,(AH1434-AH1407)*AH1429),0)))","v":0},{"$f":"IF(AI1424=1,$J1406,IF(AI1425=1,-AH1410,IF(AI1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AI1429*AI1432,(AI1434-AI1407)*AI1429),0)))","v":0},{"$f":"IF(AJ1424=1,$J1406,IF(AJ1425=1,-AI1410,IF(AJ1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AJ1429*AJ1432,(AJ1434-AJ1407)*AJ1429),0)))","v":0},{"$f":"SUM(Y1409:AJ1409)","v":0},{"$f":"IF(AL1424=1,$J1406,IF(AL1425=1,-AJ1410,IF(AL1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AL1429*AL1432,(AL1434-AL1407)*AL1429),0)))","v":0},{"$f":"IF(AM1424=1,$J1406,IF(AM1425=1,-AL1410,IF(AM1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AM1429*AM1432,(AM1434-AM1407)*AM1429),0)))","v":0},{"$f":"IF(AN1424=1,$J1406,IF(AN1425=1,-AM1410,IF(AN1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AN1429*AN1432,(AN1434-AN1407)*AN1429),0)))","v":0},{"$f":"IF(AO1424=1,$J1406,IF(AO1425=1,-AN1410,IF(AO1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AO1429*AO1432,(AO1434-AO1407)*AO1429),0)))","v":0},{"$f":"IF(AP1424=1,$J1406,IF(AP1425=1,-AO1410,IF(AP1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AP1429*AP1432,(AP1434-AP1407)*AP1429),0)))","v":0},{"$f":"IF(AQ1424=1,$J1406,IF(AQ1425=1,-AP1410,IF(AQ1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AQ1429*AQ1432,(AQ1434-AQ1407)*AQ1429),0)))","v":0},{"$f":"IF(AR1424=1,$J1406,IF(AR1425=1,-AQ1410,IF(AR1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AR1429*AR1432,(AR1434-AR1407)*AR1429),0)))","v":0},{"$f":"IF(AS1424=1,$J1406,IF(AS1425=1,-AR1410,IF(AS1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AS1429*AS1432,(AS1434-AS1407)*AS1429),0)))","v":0},{"$f":"IF(AT1424=1,$J1406,IF(AT1425=1,-AS1410,IF(AT1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AT1429*AT1432,(AT1434-AT1407)*AT1429),0)))","v":0},{"$f":"IF(AU1424=1,$J1406,IF(AU1425=1,-AT1410,IF(AU1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AU1429*AU1432,(AU1434-AU1407)*AU1429),0)))","v":0},{"$f":"IF(AV1424=1,$J1406,IF(AV1425=1,-AU1410,IF(AV1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AV1429*AV1432,(AV1434-AV1407)*AV1429),0)))","v":0},{"$f":"IF(AW1424=1,$J1406,IF(AW1425=1,-AV1410,IF(AW1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AW1429*AW1432,(AW1434-AW1407)*AW1429),0)))","v":0},{"$f":"SUM(AL1409:AW1409)","v":0},{"$f":"IF(AY1424=1,$J1406,IF(AY1425=1,-AW1410,IF(AY1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AY1429*AY1432,(AY1434-AY1407)*AY1429),0)))","v":0},{"$f":"IF(AZ1424=1,$J1406,IF(AZ1425=1,-AY1410,IF(AZ1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-AZ1429*AZ1432,(AZ1434-AZ1407)*AZ1429),0)))","v":0},{"$f":"IF(BA1424=1,$J1406,IF(BA1425=1,-AZ1410,IF(BA1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BA1429*BA1432,(BA1434-BA1407)*BA1429),0)))","v":0},{"$f":"IF(BB1424=1,$J1406,IF(BB1425=1,-BA1410,IF(BB1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BB1429*BB1432,(BB1434-BB1407)*BB1429),0)))","v":0},{"$f":"IF(BC1424=1,$J1406,IF(BC1425=1,-BB1410,IF(BC1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BC1429*BC1432,(BC1434-BC1407)*BC1429),0)))","v":0},{"$f":"IF(BD1424=1,$J1406,IF(BD1425=1,-BC1410,IF(BD1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BD1429*BD1432,(BD1434-BD1407)*BD1429),0)))","v":0},{"$f":"IF(BE1424=1,$J1406,IF(BE1425=1,-BD1410,IF(BE1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BE1429*BE1432,(BE1434-BE1407)*BE1429),0)))","v":0},{"$f":"IF(BF1424=1,$J1406,IF(BF1425=1,-BE1410,IF(BF1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BF1429*BF1432,(BF1434-BF1407)*BF1429),0)))","v":0},{"$f":"IF(BG1424=1,$J1406,IF(BG1425=1,-BF1410,IF(BG1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BG1429*BG1432,(BG1434-BG1407)*BG1429),0)))","v":0},{"$f":"IF(BH1424=1,$J1406,IF(BH1425=1,-BG1410,IF(BH1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BH1429*BH1432,(BH1434-BH1407)*BH1429),0)))","v":0},{"$f":"IF(BI1424=1,$J1406,IF(BI1425=1,-BH1410,IF(BI1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BI1429*BI1432,(BI1434-BI1407)*BI1429),0)))","v":0},{"$f":"IF(BJ1424=1,$J1406,IF(BJ1425=1,-BI1410,IF(BJ1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BJ1429*BJ1432,(BJ1434-BJ1407)*BJ1429),0)))","v":0},{"$f":"SUM(AY1409:BJ1409)","v":0},{"$f":"IF(BL1424=1,$J1406,IF(BL1425=1,-BJ1410,IF(BL1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BL1429*BL1432,(BL1434-BL1407)*BL1429),0)))","v":0},{"$f":"IF(BM1424=1,$J1406,IF(BM1425=1,-BL1410,IF(BM1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BM1429*BM1432,(BM1434-BM1407)*BM1429),0)))","v":0},{"$f":"IF(BN1424=1,$J1406,IF(BN1425=1,-BM1410,IF(BN1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BN1429*BN1432,(BN1434-BN1407)*BN1429),0)))","v":0},{"$f":"IF(BO1424=1,$J1406,IF(BO1425=1,-BN1410,IF(BO1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BO1429*BO1432,(BO1434-BO1407)*BO1429),0)))","v":0},{"$f":"IF(BP1424=1,$J1406,IF(BP1425=1,-BO1410,IF(BP1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BP1429*BP1432,(BP1434-BP1407)*BP1429),0)))","v":0},{"$f":"IF(BQ1424=1,$J1406,IF(BQ1425=1,-BP1410,IF(BQ1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BQ1429*BQ1432,(BQ1434-BQ1407)*BQ1429),0)))","v":0},{"$f":"IF(BR1424=1,$J1406,IF(BR1425=1,-BQ1410,IF(BR1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BR1429*BR1432,(BR1434-BR1407)*BR1429),0)))","v":0},{"$f":"IF(BS1424=1,$J1406,IF(BS1425=1,-BR1410,IF(BS1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BS1429*BS1432,(BS1434-BS1407)*BS1429),0)))","v":0},{"$f":"IF(BT1424=1,$J1406,IF(BT1425=1,-BS1410,IF(BT1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BT1429*BT1432,(BT1434-BT1407)*BT1429),0)))","v":0},{"$f":"IF(BU1424=1,$J1406,IF(BU1425=1,-BT1410,IF(BU1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BU1429*BU1432,(BU1434-BU1407)*BU1429),0)))","v":0},{"$f":"IF(BV1424=1,$J1406,IF(BV1425=1,-BU1410,IF(BV1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BV1429*BV1432,(BV1434-BV1407)*BV1429),0)))","v":0},{"$f":"IF(BW1424=1,$J1406,IF(BW1425=1,-BV1410,IF(BW1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BW1429*BW1432,(BW1434-BW1407)*BW1429),0)))","v":0},{"$f":"SUM(BL1409:BW1409)","v":0},{"$f":"IF(BY1424=1,$J1406,IF(BY1425=1,-BW1410,IF(BY1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BY1429*BY1432,(BY1434-BY1407)*BY1429),0)))","v":0},{"$f":"IF(BZ1424=1,$J1406,IF(BZ1425=1,-BY1410,IF(BZ1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-BZ1429*BZ1432,(BZ1434-BZ1407)*BZ1429),0)))","v":0},{"$f":"IF(CA1424=1,$J1406,IF(CA1425=1,-BZ1410,IF(CA1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CA1429*CA1432,(CA1434-CA1407)*CA1429),0)))","v":0},{"$f":"IF(CB1424=1,$J1406,IF(CB1425=1,-CA1410,IF(CB1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CB1429*CB1432,(CB1434-CB1407)*CB1429),0)))","v":0},{"$f":"IF(CC1424=1,$J1406,IF(CC1425=1,-CB1410,IF(CC1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CC1429*CC1432,(CC1434-CC1407)*CC1429),0)))","v":0},{"$f":"IF(CD1424=1,$J1406,IF(CD1425=1,-CC1410,IF(CD1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CD1429*CD1432,(CD1434-CD1407)*CD1429),0)))","v":0},{"$f":"IF(CE1424=1,$J1406,IF(CE1425=1,-CD1410,IF(CE1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CE1429*CE1432,(CE1434-CE1407)*CE1429),0)))","v":0},{"$f":"IF(CF1424=1,$J1406,IF(CF1425=1,-CE1410,IF(CF1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CF1429*CF1432,(CF1434-CF1407)*CF1429),0)))","v":0},{"$f":"IF(CG1424=1,$J1406,IF(CG1425=1,-CF1410,IF(CG1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CG1429*CG1432,(CG1434-CG1407)*CG1429),0)))","v":0},{"$f":"IF(CH1424=1,$J1406,IF(CH1425=1,-CG1410,IF(CH1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CH1429*CH1432,(CH1434-CH1407)*CH1429),0)))","v":0},{"$f":"IF(CI1424=1,$J1406,IF(CI1425=1,-CH1410,IF(CI1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CI1429*CI1432,(CI1434-CI1407)*CI1429),0)))","v":0},{"$f":"IF(CJ1424=1,$J1406,IF(CJ1425=1,-CI1410,IF(CJ1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CJ1429*CJ1432,(CJ1434-CJ1407)*CJ1429),0)))","v":0},{"$f":"SUM(BY1409:CJ1409)","v":0},{"$f":"IF(CL1424=1,$J1406,IF(CL1425=1,-CJ1410,IF(CL1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CL1429*CL1432,(CL1434-CL1407)*CL1429),0)))","v":0},{"$f":"IF(CM1424=1,$J1406,IF(CM1425=1,-CL1410,IF(CM1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CM1429*CM1432,(CM1434-CM1407)*CM1429),0)))","v":0},{"$f":"IF(CN1424=1,$J1406,IF(CN1425=1,-CM1410,IF(CN1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CN1429*CN1432,(CN1434-CN1407)*CN1429),0)))","v":0},{"$f":"IF(CO1424=1,$J1406,IF(CO1425=1,-CN1410,IF(CO1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CO1429*CO1432,(CO1434-CO1407)*CO1429),0)))","v":0},{"$f":"IF(CP1424=1,$J1406,IF(CP1425=1,-CO1410,IF(CP1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CP1429*CP1432,(CP1434-CP1407)*CP1429),0)))","v":0},{"$f":"IF(CQ1424=1,$J1406,IF(CQ1425=1,-CP1410,IF(CQ1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CQ1429*CQ1432,(CQ1434-CQ1407)*CQ1429),0)))","v":0},{"$f":"IF(CR1424=1,$J1406,IF(CR1425=1,-CQ1410,IF(CR1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CR1429*CR1432,(CR1434-CR1407)*CR1429),0)))","v":0},{"$f":"IF(CS1424=1,$J1406,IF(CS1425=1,-CR1410,IF(CS1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CS1429*CS1432,(CS1434-CS1407)*CS1429),0)))","v":0},{"$f":"IF(CT1424=1,$J1406,IF(CT1425=1,-CS1410,IF(CT1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CT1429*CT1432,(CT1434-CT1407)*CT1429),0)))","v":0},{"$f":"IF(CU1424=1,$J1406,IF(CU1425=1,-CT1410,IF(CU1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CU1429*CU1432,(CU1434-CU1407)*CU1429),0)))","v":0},{"$f":"IF(CV1424=1,$J1406,IF(CV1425=1,-CU1410,IF(CV1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CV1429*CV1432,(CV1434-CV1407)*CV1429),0)))","v":0},{"$f":"IF(CW1424=1,$J1406,IF(CW1425=1,-CV1410,IF(CW1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CW1429*CW1432,(CW1434-CW1407)*CW1429),0)))","v":0},{"$f":"SUM(CL1409:CW1409)","v":0},{"$f":"IF(CY1424=1,$J1406,IF(CY1425=1,-CW1410,IF(CY1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CY1429*CY1432,(CY1434-CY1407)*CY1429),0)))","v":0},{"$f":"IF(CZ1424=1,$J1406,IF(CZ1425=1,-CY1410,IF(CZ1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-CZ1429*CZ1432,(CZ1434-CZ1407)*CZ1429),0)))","v":0},{"$f":"IF(DA1424=1,$J1406,IF(DA1425=1,-CZ1410,IF(DA1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-DA1429*DA1432,(DA1434-DA1407)*DA1429),0)))","v":0},{"$f":"IF(DB1424=1,$J1406,IF(DB1425=1,-DA1410,IF(DB1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-DB1429*DB1432,(DB1434-DB1407)*DB1429),0)))","v":0},{"$f":"IF(DC1424=1,$J1406,IF(DC1425=1,-DB1410,IF(DC1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-DC1429*DC1432,(DC1434-DC1407)*DC1429),0)))","v":0},{"$f":"IF(DD1424=1,$J1406,IF(DD1425=1,-DC1410,IF(DD1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-DD1429*DD1432,(DD1434-DD1407)*DD1429),0)))","v":0},{"$f":"IF(DE1424=1,$J1406,IF(DE1425=1,-DD1410,IF(DE1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-DE1429*DE1432,(DE1434-DE1407)*DE1429),0)))","v":0},{"$f":"IF(DF1424=1,$J1406,IF(DF1425=1,-DE1410,IF(DF1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-DF1429*DF1432,(DF1434-DF1407)*DF1429),0)))","v":0},{"$f":"IF(DG1424=1,$J1406,IF(DG1425=1,-DF1410,IF(DG1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-DG1429*DG1432,(DG1434-DG1407)*DG1429),0)))","v":0},{"$f":"IF(DH1424=1,$J1406,IF(DH1425=1,-DG1410,IF(DH1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-DH1429*DH1432,(DH1434-DH1407)*DH1429),0)))","v":0},{"$f":"IF(DI1424=1,$J1406,IF(DI1425=1,-DH1410,IF(DI1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-DI1429*DI1432,(DI1434-DI1407)*DI1429),0)))","v":0},{"$f":"IF(DJ1424=1,$J1406,IF(DJ1425=1,-DI1410,IF(DJ1434<>0,IF($J1409=\"Serielån\",$J1406/$F1425*-DJ1429*DJ1432,(DJ1434-DJ1407)*DJ1429),0)))","v":0},{"$f":"SUM(CY1409:DJ1409)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1409}]
[1,{"$f":"\"E\"&C1406","v":"E49"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1426=1,J1406,0)","v":0},{"$f":"X1410+Y1409","v":0},{"$f":"Y1410+Z1409","v":0},{"$f":"Z1410+AA1409","v":0},{"$f":"AA1410+AB1409","v":0},{"$f":"AB1410+AC1409","v":0},{"$f":"AC1410+AD1409","v":0},{"$f":"AD1410+AE1409","v":0},{"$f":"AE1410+AF1409","v":0},{"$f":"AF1410+AG1409","v":0},{"$f":"AG1410+AH1409","v":0},{"$f":"AH1410+AI1409","v":0},{"$f":"AI1410+AJ1409","v":0},{"$f":"+AJ1410","v":0},{"$f":"AJ1410+AL1409","v":0},{"$f":"AL1410+AM1409","v":0},{"$f":"AM1410+AN1409","v":0},{"$f":"AN1410+AO1409","v":0},{"$f":"AO1410+AP1409","v":0},{"$f":"AP1410+AQ1409","v":0},{"$f":"AQ1410+AR1409","v":0},{"$f":"AR1410+AS1409","v":0},{"$f":"AS1410+AT1409","v":0},{"$f":"AT1410+AU1409","v":0},{"$f":"AU1410+AV1409","v":0},{"$f":"AV1410+AW1409","v":0},{"$f":"+AW1410","v":0},{"$f":"AW1410+AY1409","v":0},{"$f":"AY1410+AZ1409","v":0},{"$f":"AZ1410+BA1409","v":0},{"$f":"BA1410+BB1409","v":0},{"$f":"BB1410+BC1409","v":0},{"$f":"BC1410+BD1409","v":0},{"$f":"BD1410+BE1409","v":0},{"$f":"BE1410+BF1409","v":0},{"$f":"BF1410+BG1409","v":0},{"$f":"BG1410+BH1409","v":0},{"$f":"BH1410+BI1409","v":0},{"$f":"BI1410+BJ1409","v":0},{"$f":"+BJ1410","v":0},{"$f":"BJ1410+BL1409","v":0},{"$f":"BL1410+BM1409","v":0},{"$f":"BM1410+BN1409","v":0},{"$f":"BN1410+BO1409","v":0},{"$f":"BO1410+BP1409","v":0},{"$f":"BP1410+BQ1409","v":0},{"$f":"BQ1410+BR1409","v":0},{"$f":"BR1410+BS1409","v":0},{"$f":"BS1410+BT1409","v":0},{"$f":"BT1410+BU1409","v":0},{"$f":"BU1410+BV1409","v":0},{"$f":"BV1410+BW1409","v":0},{"$f":"+BW1410","v":0},{"$f":"BW1410+BY1409","v":0},{"$f":"BY1410+BZ1409","v":0},{"$f":"BZ1410+CA1409","v":0},{"$f":"CA1410+CB1409","v":0},{"$f":"CB1410+CC1409","v":0},{"$f":"CC1410+CD1409","v":0},{"$f":"CD1410+CE1409","v":0},{"$f":"CE1410+CF1409","v":0},{"$f":"CF1410+CG1409","v":0},{"$f":"CG1410+CH1409","v":0},{"$f":"CH1410+CI1409","v":0},{"$f":"CI1410+CJ1409","v":0},{"$f":"+CJ1410","v":0},{"$f":"CJ1410+CL1409","v":0},{"$f":"CL1410+CM1409","v":0},{"$f":"CM1410+CN1409","v":0},{"$f":"CN1410+CO1409","v":0},{"$f":"CO1410+CP1409","v":0},{"$f":"CP1410+CQ1409","v":0},{"$f":"CQ1410+CR1409","v":0},{"$f":"CR1410+CS1409","v":0},{"$f":"CS1410+CT1409","v":0},{"$f":"CT1410+CU1409","v":0},{"$f":"CU1410+CV1409","v":0},{"$f":"CV1410+CW1409","v":0},{"$f":"+CW1410","v":0},{"$f":"CW1410+CY1409","v":0},{"$f":"CY1410+CZ1409","v":0},{"$f":"CZ1410+DA1409","v":0},{"$f":"DA1410+DB1409","v":0},{"$f":"DB1410+DC1409","v":0},{"$f":"DC1410+DD1409","v":0},{"$f":"DD1410+DE1409","v":0},{"$f":"DE1410+DF1409","v":0},{"$f":"DF1410+DG1409","v":0},{"$f":"DG1410+DH1409","v":0},{"$f":"DH1410+DI1409","v":0},{"$f":"DI1410+DJ1409","v":0},{"$f":"+DJ1410","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1410}]
[1,{"$f":"\"F\"&C1406","v":"F49"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1407*Y1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y1411:AJ1411)","v":0},{"$f":"+AL1407*AL1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1411:AW1411)","v":0},{"$f":"+AY1407*AY1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1411:BJ1411)","v":0},{"$f":"+BL1407*BL1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1411:BW1411)","v":0},{"$f":"+BY1407*BY1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1411:CJ1411)","v":0},{"$f":"+CL1407*CL1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1411:CW1411)","v":0},{"$f":"+CY1407*CY1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1411:DJ1411)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1411}]
[1,{"$f":"\"G\"&C1406","v":"G49"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1408*Y1431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL1408*AL1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1412:AW1412)","v":0},{"$f":"+AY1408*AY1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1412:BJ1412)","v":0},{"$f":"+BL1408*BL1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1412:BW1412)","v":0},{"$f":"+BY1408*BY1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1412:CJ1412)","v":0},{"$f":"+CL1408*CL1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1412:CW1412)","v":0},{"$f":"+CY1408*CY1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1412:DJ1412)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1412}]
[1,{"$f":"\"H\"&C1406","v":"H49"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1425=1,$G1411-Y1418,IF(Y1424=1,0,-Y1418))","v":0},{"$f":"IF(Z1425=1,$G1411-Z1418,IF(Z1424=1,0,-Z1418))","v":0},{"$f":"IF(AA1425=1,$G1411-AA1418,IF(AA1424=1,0,-AA1418))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL1425=1,$G1411-AL1418,IF(AL1424=1,0,-AL1418))","v":0},{"$f":"IF(AM1425=1,$G1411-AM1418,IF(AM1424=1,0,-AM1418))","v":0},{"$f":"IF(AN1425=1,$G1411-AN1418,IF(AN1424=1,0,-AN1418))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1413:AW1413)","v":0},{"$f":"IF(AY1425=1,$G1411-AY1418,IF(AY1424=1,0,-AY1418))","v":0},{"$f":"IF(AZ1425=1,$G1411-AZ1418,IF(AZ1424=1,0,-AZ1418))","v":0},{"$f":"IF(BA1425=1,$G1411-BA1418,IF(BA1424=1,0,-BA1418))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1413:BJ1413)","v":0},{"$f":"IF(BL1425=1,$G1411-BL1418,IF(BL1424=1,0,-BL1418))","v":0},{"$f":"IF(BM1425=1,$G1411-BM1418,IF(BM1424=1,0,-BM1418))","v":0},{"$f":"IF(BN1425=1,$G1411-BN1418,IF(BN1424=1,0,-BN1418))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1413:BW1413)","v":0},{"$f":"IF(BY1425=1,$G1411-BY1418,IF(BY1424=1,0,-BY1418))","v":0},{"$f":"IF(BZ1425=1,$G1411-BZ1418,IF(BZ1424=1,0,-BZ1418))","v":0},{"$f":"IF(CA1425=1,$G1411-CA1418,IF(CA1424=1,0,-CA1418))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1413:CJ1413)","v":0},{"$f":"IF(CL1425=1,$G1411-CL1418,IF(CL1424=1,0,-CL1418))","v":0},{"$f":"IF(CM1425=1,$G1411-CM1418,IF(CM1424=1,0,-CM1418))","v":0},{"$f":"IF(CN1425=1,$G1411-CN1418,IF(CN1424=1,0,-CN1418))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1413:CW1413)","v":0},{"$f":"IF(CY1425=1,$G1411-CY1418,IF(CY1424=1,0,-CY1418))","v":0},{"$f":"IF(CZ1425=1,$G1411-CZ1418,IF(CZ1424=1,0,-CZ1418))","v":0},{"$f":"IF(DA1425=1,$G1411-DA1418,IF(DA1424=1,0,-DA1418))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1413:DJ1413)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1413}]
[1,{"$f":"\"I\"&C1406","v":"I49"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1417-(AJ1410*AJ1431-SUM(Y1416:AJ1416))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK1417-(AW1410*AW1431-SUM(AL1416:AW1416))","v":0},{"$f":"SUM(AL1414:AW1414)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX1417-(BJ1410*BJ1431-SUM(AY1416:BJ1416))","v":0},{"$f":"SUM(AY1414:BJ1414)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK1417-(BW1410*BW1431-SUM(BL1416:BW1416))","v":0},{"$f":"SUM(BL1414:BW1414)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX1417-(CJ1410*CJ1431-SUM(BY1416:CJ1416))","v":0},{"$f":"SUM(BY1414:CJ1414)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK1417-(CW1410*CW1431-SUM(CL1416:CW1416))","v":0},{"$f":"SUM(CL1414:CW1414)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX1417-(DJ1410*DJ1431-SUM(CY1416:DJ1416))","v":0},{"$f":"SUM(CY1414:DJ1414)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1414}]
[1,{"$f":"\"J\"&C1406","v":"J49"},{"$f":"\"A\"&F1406","v":"ARealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ1414","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW1414","v":0},{"$f":"SUM(AL1415:AW1415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ1414","v":0},{"$f":"SUM(AY1415:BJ1415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW1414","v":0},{"$f":"SUM(BL1415:BW1415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ1414","v":0},{"$f":"SUM(BY1415:CJ1415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW1414","v":0},{"$f":"SUM(CL1415:CW1415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ1414","v":0},{"$f":"SUM(CY1415:DJ1415)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1415}]
[1,{"$f":"\"K\"&C1406","v":"K49"},{"$f":"\"A\"&F1406","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1409*Y1431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL1409*AL1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1416:AW1416)","v":0},{"$f":"+AY1409*AY1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1416:BJ1416)","v":0},{"$f":"+BL1409*BL1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1416:BW1416)","v":0},{"$f":"+BY1409*BY1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1416:CJ1416)","v":0},{"$f":"+CL1409*CL1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1416:CW1416)","v":0},{"$f":"+CY1409*CY1431","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1416:DJ1416)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1416}]
[1,{"$f":"\"L\"&C1406","v":"L49"},{"$f":"\"RG\"&F1406","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1410*X1431","v":0},{"$f":"+X1417+Y1415+Y1416","v":0},{"$f":"+Y1417+Z1415+Z1416","v":0},{"$f":"+Z1417+AA1415+AA1416","v":0},{"$f":"+AA1417+AB1415+AB1416","v":0},{"$f":"+AB1417+AC1415+AC1416","v":0},{"$f":"+AC1417+AD1415+AD1416","v":0},{"$f":"+AD1417+AE1415+AE1416","v":0},{"$f":"+AE1417+AF1415+AF1416","v":0},{"$f":"+AF1417+AG1415+AG1416","v":0},{"$f":"+AG1417+AH1415+AH1416","v":0},{"$f":"+AH1417+AI1415+AI1416","v":0},{"$f":"+AI1417+AJ1415+AJ1416","v":0},{"$f":"+AJ1417","v":0},{"$f":"+AK1417+AL1415+AL1416","v":0},{"$f":"+AL1417+AM1415+AM1416","v":0},{"$f":"+AM1417+AN1415+AN1416","v":0},{"$f":"+AN1417+AO1415+AO1416","v":0},{"$f":"+AO1417+AP1415+AP1416","v":0},{"$f":"+AP1417+AQ1415+AQ1416","v":0},{"$f":"+AQ1417+AR1415+AR1416","v":0},{"$f":"+AR1417+AS1415+AS1416","v":0},{"$f":"+AS1417+AT1415+AT1416","v":0},{"$f":"+AT1417+AU1415+AU1416","v":0},{"$f":"+AU1417+AV1415+AV1416","v":0},{"$f":"+AV1417+AW1415+AW1416","v":0},{"$f":"+AW1417","v":0},{"$f":"+AX1417+AY1415+AY1416","v":0},{"$f":"+AY1417+AZ1415+AZ1416","v":0},{"$f":"+AZ1417+BA1415+BA1416","v":0},{"$f":"+BA1417+BB1415+BB1416","v":0},{"$f":"+BB1417+BC1415+BC1416","v":0},{"$f":"+BC1417+BD1415+BD1416","v":0},{"$f":"+BD1417+BE1415+BE1416","v":0},{"$f":"+BE1417+BF1415+BF1416","v":0},{"$f":"+BF1417+BG1415+BG1416","v":0},{"$f":"+BG1417+BH1415+BH1416","v":0},{"$f":"+BH1417+BI1415+BI1416","v":0},{"$f":"+BI1417+BJ1415+BJ1416","v":0},{"$f":"+BJ1417","v":0},{"$f":"+BK1417+BL1415+BL1416","v":0},{"$f":"+BL1417+BM1415+BM1416","v":0},{"$f":"+BM1417+BN1415+BN1416","v":0},{"$f":"+BN1417+BO1415+BO1416","v":0},{"$f":"+BO1417+BP1415+BP1416","v":0},{"$f":"+BP1417+BQ1415+BQ1416","v":0},{"$f":"+BQ1417+BR1415+BR1416","v":0},{"$f":"+BR1417+BS1415+BS1416","v":0},{"$f":"+BS1417+BT1415+BT1416","v":0},{"$f":"+BT1417+BU1415+BU1416","v":0},{"$f":"+BU1417+BV1415+BV1416","v":0},{"$f":"+BV1417+BW1415+BW1416","v":0},{"$f":"+BW1417","v":0},{"$f":"+BX1417+BY1415+BY1416","v":0},{"$f":"+BY1417+BZ1415+BZ1416","v":0},{"$f":"+BZ1417+CA1415+CA1416","v":0},{"$f":"+CA1417+CB1415+CB1416","v":0},{"$f":"+CB1417+CC1415+CC1416","v":0},{"$f":"+CC1417+CD1415+CD1416","v":0},{"$f":"+CD1417+CE1415+CE1416","v":0},{"$f":"+CE1417+CF1415+CF1416","v":0},{"$f":"+CF1417+CG1415+CG1416","v":0},{"$f":"+CG1417+CH1415+CH1416","v":0},{"$f":"+CH1417+CI1415+CI1416","v":0},{"$f":"+CI1417+CJ1415+CJ1416","v":0},{"$f":"+CJ1417","v":0},{"$f":"+CK1417+CL1415+CL1416","v":0},{"$f":"+CL1417+CM1415+CM1416","v":0},{"$f":"+CM1417+CN1415+CN1416","v":0},{"$f":"+CN1417+CO1415+CO1416","v":0},{"$f":"+CO1417+CP1415+CP1416","v":0},{"$f":"+CP1417+CQ1415+CQ1416","v":0},{"$f":"+CQ1417+CR1415+CR1416","v":0},{"$f":"+CR1417+CS1415+CS1416","v":0},{"$f":"+CS1417+CT1415+CT1416","v":0},{"$f":"+CT1417+CU1415+CU1416","v":0},{"$f":"+CU1417+CV1415+CV1416","v":0},{"$f":"+CV1417+CW1415+CW1416","v":0},{"$f":"+CW1417","v":0},{"$f":"+CX1417+CY1415+CY1416","v":0},{"$f":"+CY1417+CZ1415+CZ1416","v":0},{"$f":"+CZ1417+DA1415+DA1416","v":0},{"$f":"+DA1417+DB1415+DB1416","v":0},{"$f":"+DB1417+DC1415+DC1416","v":0},{"$f":"+DC1417+DD1415+DD1416","v":0},{"$f":"+DD1417+DE1415+DE1416","v":0},{"$f":"+DE1417+DF1415+DF1416","v":0},{"$f":"+DF1417+DG1415+DG1416","v":0},{"$f":"+DG1417+DH1415+DH1416","v":0},{"$f":"+DH1417+DI1415+DI1416","v":0},{"$f":"+DI1417+DJ1415+DJ1416","v":0},{"$f":"+DJ1417","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1417}]
[1,{"$f":"\"M\"&C1406","v":"M49"},{"$f":"\"A\"&F1406","v":"ARealkreditlån"},null,{"$f":"+A1418","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1424=1,$F1412,IF(Y1425=1,-X1419,IF(Y$38=1,-X1419,IF(Y$6=12,IF(Y1426=1,-$F1412/($I1406/$G1424)*SUM(N1426:Y1426)/12,0),0))))","v":0},{"$f":"IF(Z1424=1,$F1412,IF(Z1425=1,-Y1419,IF(Z$38=1,-Y1419,IF(Z$6=12,IF(Z1426=1,-$F1412/($I1406/$G1424)*SUM(O1426:Z1426)/12,0),0))))","v":0},{"$f":"IF(AA1424=1,$F1412,IF(AA1425=1,-Z1419,IF(AA$38=1,-Z1419,IF(AA$6=12,IF(AA1426=1,-$F1412/($I1406/$G1424)*SUM(P1426:AA1426)/12,0),0))))","v":0},{"$f":"IF(AB1424=1,$F1412,IF(AB1425=1,-AA1419,IF(AB$38=1,-AA1419,IF(AB$6=12,IF(AB1426=1,-$F1412/($I1406/$G1424)*SUM(Q1426:AB1426)/12,0),0))))","v":0},{"$f":"IF(AC1424=1,$F1412,IF(AC1425=1,-AB1419,IF(AC$38=1,-AB1419,IF(AC$6=12,IF(AC1426=1,-$F1412/($I1406/$G1424)*SUM(R1426:AC1426)/12,0),0))))","v":0},{"$f":"IF(AD1424=1,$F1412,IF(AD1425=1,-AC1419,IF(AD$38=1,-AC1419,IF(AD$6=12,IF(AD1426=1,-$F1412/($I1406/$G1424)*SUM(S1426:AD1426)/12,0),0))))","v":0},{"$f":"IF(AE1424=1,$F1412,IF(AE1425=1,-AD1419,IF(AE$38=1,-AD1419,IF(AE$6=12,IF(AE1426=1,-$F1412/($I1406/$G1424)*SUM(T1426:AE1426)/12,0),0))))","v":0},{"$f":"IF(AF1424=1,$F1412,IF(AF1425=1,-AE1419,IF(AF$38=1,-AE1419,IF(AF$6=12,IF(AF1426=1,-$F1412/($I1406/$G1424)*SUM(U1426:AF1426)/12,0),0))))","v":0},{"$f":"IF(AG1424=1,$F1412,IF(AG1425=1,-AF1419,IF(AG$38=1,-AF1419,IF(AG$6=12,IF(AG1426=1,-$F1412/($I1406/$G1424)*SUM(V1426:AG1426)/12,0),0))))","v":0},{"$f":"IF(AH1424=1,$F1412,IF(AH1425=1,-AG1419,IF(AH$38=1,-AG1419,IF(AH$6=12,IF(AH1426=1,-$F1412/($I1406/$G1424)*SUM(W1426:AH1426)/12,0),0))))","v":0},{"$f":"IF(AI1424=1,$F1412,IF(AI1425=1,-AH1419,IF(AI$38=1,-AH1419,IF(AI$6=12,IF(AI1426=1,-$F1412/($I1406/$G1424)*SUM(X1426:AI1426)/12,0),0))))","v":0},{"$f":"IF(AJ1424=1,$F1412,IF(AJ1425=1,-AI1419,IF(AJ$38=1,-AI1419,IF(AJ$6=12,IF(AJ1426=1,-$F1412/($I1406/$G1424)*SUM(Y1426:AJ1426)/12,0),0))))","v":0},{"$f":"SUM(Y1418:AJ1418)","v":0},{"$f":"IF(AL1424=1,$F1412,IF(AL1425=1,-AK1419,IF(AL$38=1,-AK1419,IF(AL$6=12,IF(AL1426=1,-$F1412/($I1406/$G1424)*SUM(AA1426:AL1426)/12,0),0))))","v":0},{"$f":"IF(AM1424=1,$F1412,IF(AM1425=1,-AL1419,IF(AM$38=1,-AL1419,IF(AM$6=12,IF(AM1426=1,-$F1412/($I1406/$G1424)*SUM(AB1426:AM1426)/12,0),0))))","v":0},{"$f":"IF(AN1424=1,$F1412,IF(AN1425=1,-AM1419,IF(AN$38=1,-AM1419,IF(AN$6=12,IF(AN1426=1,-$F1412/($I1406/$G1424)*SUM(AC1426:AN1426)/12,0),0))))","v":0},{"$f":"IF(AO1424=1,$F1412,IF(AO1425=1,-AN1419,IF(AO$38=1,-AN1419,IF(AO$6=12,IF(AO1426=1,-$F1412/($I1406/$G1424)*SUM(AD1426:AO1426)/12,0),0))))","v":0},{"$f":"IF(AP1424=1,$F1412,IF(AP1425=1,-AO1419,IF(AP$38=1,-AO1419,IF(AP$6=12,IF(AP1426=1,-$F1412/($I1406/$G1424)*SUM(AE1426:AP1426)/12,0),0))))","v":0},{"$f":"IF(AQ1424=1,$F1412,IF(AQ1425=1,-AP1419,IF(AQ$38=1,-AP1419,IF(AQ$6=12,IF(AQ1426=1,-$F1412/($I1406/$G1424)*SUM(AF1426:AQ1426)/12,0),0))))","v":0},{"$f":"IF(AR1424=1,$F1412,IF(AR1425=1,-AQ1419,IF(AR$38=1,-AQ1419,IF(AR$6=12,IF(AR1426=1,-$F1412/($I1406/$G1424)*SUM(AG1426:AR1426)/12,0),0))))","v":0},{"$f":"IF(AS1424=1,$F1412,IF(AS1425=1,-AR1419,IF(AS$38=1,-AR1419,IF(AS$6=12,IF(AS1426=1,-$F1412/($I1406/$G1424)*SUM(AH1426:AS1426)/12,0),0))))","v":0},{"$f":"IF(AT1424=1,$F1412,IF(AT1425=1,-AS1419,IF(AT$38=1,-AS1419,IF(AT$6=12,IF(AT1426=1,-$F1412/($I1406/$G1424)*SUM(AI1426:AT1426)/12,0),0))))","v":0},{"$f":"IF(AU1424=1,$F1412,IF(AU1425=1,-AT1419,IF(AU$38=1,-AT1419,IF(AU$6=12,IF(AU1426=1,-$F1412/($I1406/$G1424)*SUM(AJ1426:AU1426)/12,0),0))))","v":0},{"$f":"IF(AV1424=1,$F1412,IF(AV1425=1,-AU1419,IF(AV$38=1,-AU1419,IF(AV$6=12,IF(AV1426=1,-$F1412/($I1406/$G1424)*SUM(AK1426:AV1426)/12,0),0))))","v":0},{"$f":"IF(AW1424=1,$F1412,IF(AW1425=1,-AV1419,IF(AW$38=1,-AV1419,IF(AW$6=12,IF(AW1426=1,-$F1412/($I1406/$G1424)*SUM(AL1426:AW1426)/12,0),0))))","v":0},{"$f":"SUM(AL1418:AW1418)","v":0},{"$f":"IF(AY1424=1,$F1412,IF(AY1425=1,-AX1419,IF(AY$38=1,-AX1419,IF(AY$6=12,IF(AY1426=1,-$F1412/($I1406/$G1424)*SUM(AN1426:AY1426)/12,0),0))))","v":0},{"$f":"IF(AZ1424=1,$F1412,IF(AZ1425=1,-AY1419,IF(AZ$38=1,-AY1419,IF(AZ$6=12,IF(AZ1426=1,-$F1412/($I1406/$G1424)*SUM(AO1426:AZ1426)/12,0),0))))","v":0},{"$f":"IF(BA1424=1,$F1412,IF(BA1425=1,-AZ1419,IF(BA$38=1,-AZ1419,IF(BA$6=12,IF(BA1426=1,-$F1412/($I1406/$G1424)*SUM(AP1426:BA1426)/12,0),0))))","v":0},{"$f":"IF(BB1424=1,$F1412,IF(BB1425=1,-BA1419,IF(BB$38=1,-BA1419,IF(BB$6=12,IF(BB1426=1,-$F1412/($I1406/$G1424)*SUM(AQ1426:BB1426)/12,0),0))))","v":0},{"$f":"IF(BC1424=1,$F1412,IF(BC1425=1,-BB1419,IF(BC$38=1,-BB1419,IF(BC$6=12,IF(BC1426=1,-$F1412/($I1406/$G1424)*SUM(AR1426:BC1426)/12,0),0))))","v":0},{"$f":"IF(BD1424=1,$F1412,IF(BD1425=1,-BC1419,IF(BD$38=1,-BC1419,IF(BD$6=12,IF(BD1426=1,-$F1412/($I1406/$G1424)*SUM(AS1426:BD1426)/12,0),0))))","v":0},{"$f":"IF(BE1424=1,$F1412,IF(BE1425=1,-BD1419,IF(BE$38=1,-BD1419,IF(BE$6=12,IF(BE1426=1,-$F1412/($I1406/$G1424)*SUM(AT1426:BE1426)/12,0),0))))","v":0},{"$f":"IF(BF1424=1,$F1412,IF(BF1425=1,-BE1419,IF(BF$38=1,-BE1419,IF(BF$6=12,IF(BF1426=1,-$F1412/($I1406/$G1424)*SUM(AU1426:BF1426)/12,0),0))))","v":0},{"$f":"IF(BG1424=1,$F1412,IF(BG1425=1,-BF1419,IF(BG$38=1,-BF1419,IF(BG$6=12,IF(BG1426=1,-$F1412/($I1406/$G1424)*SUM(AV1426:BG1426)/12,0),0))))","v":0},{"$f":"IF(BH1424=1,$F1412,IF(BH1425=1,-BG1419,IF(BH$38=1,-BG1419,IF(BH$6=12,IF(BH1426=1,-$F1412/($I1406/$G1424)*SUM(AW1426:BH1426)/12,0),0))))","v":0},{"$f":"IF(BI1424=1,$F1412,IF(BI1425=1,-BH1419,IF(BI$38=1,-BH1419,IF(BI$6=12,IF(BI1426=1,-$F1412/($I1406/$G1424)*SUM(AX1426:BI1426)/12,0),0))))","v":0},{"$f":"IF(BJ1424=1,$F1412,IF(BJ1425=1,-BI1419,IF(BJ$38=1,-BI1419,IF(BJ$6=12,IF(BJ1426=1,-$F1412/($I1406/$G1424)*SUM(AY1426:BJ1426)/12,0),0))))","v":0},{"$f":"SUM(AY1418:BJ1418)","v":0},{"$f":"IF(BL1424=1,$F1412,IF(BL1425=1,-BK1419,IF(BL$38=1,-BK1419,IF(BL$6=12,IF(BL1426=1,-$F1412/($I1406/$G1424)*SUM(BA1426:BL1426)/12,0),0))))","v":0},{"$f":"IF(BM1424=1,$F1412,IF(BM1425=1,-BL1419,IF(BM$38=1,-BL1419,IF(BM$6=12,IF(BM1426=1,-$F1412/($I1406/$G1424)*SUM(BB1426:BM1426)/12,0),0))))","v":0},{"$f":"IF(BN1424=1,$F1412,IF(BN1425=1,-BM1419,IF(BN$38=1,-BM1419,IF(BN$6=12,IF(BN1426=1,-$F1412/($I1406/$G1424)*SUM(BC1426:BN1426)/12,0),0))))","v":0},{"$f":"IF(BO1424=1,$F1412,IF(BO1425=1,-BN1419,IF(BO$38=1,-BN1419,IF(BO$6=12,IF(BO1426=1,-$F1412/($I1406/$G1424)*SUM(BD1426:BO1426)/12,0),0))))","v":0},{"$f":"IF(BP1424=1,$F1412,IF(BP1425=1,-BO1419,IF(BP$38=1,-BO1419,IF(BP$6=12,IF(BP1426=1,-$F1412/($I1406/$G1424)*SUM(BE1426:BP1426)/12,0),0))))","v":0},{"$f":"IF(BQ1424=1,$F1412,IF(BQ1425=1,-BP1419,IF(BQ$38=1,-BP1419,IF(BQ$6=12,IF(BQ1426=1,-$F1412/($I1406/$G1424)*SUM(BF1426:BQ1426)/12,0),0))))","v":0},{"$f":"IF(BR1424=1,$F1412,IF(BR1425=1,-BQ1419,IF(BR$38=1,-BQ1419,IF(BR$6=12,IF(BR1426=1,-$F1412/($I1406/$G1424)*SUM(BG1426:BR1426)/12,0),0))))","v":0},{"$f":"IF(BS1424=1,$F1412,IF(BS1425=1,-BR1419,IF(BS$38=1,-BR1419,IF(BS$6=12,IF(BS1426=1,-$F1412/($I1406/$G1424)*SUM(BH1426:BS1426)/12,0),0))))","v":0},{"$f":"IF(BT1424=1,$F1412,IF(BT1425=1,-BS1419,IF(BT$38=1,-BS1419,IF(BT$6=12,IF(BT1426=1,-$F1412/($I1406/$G1424)*SUM(BI1426:BT1426)/12,0),0))))","v":0},{"$f":"IF(BU1424=1,$F1412,IF(BU1425=1,-BT1419,IF(BU$38=1,-BT1419,IF(BU$6=12,IF(BU1426=1,-$F1412/($I1406/$G1424)*SUM(BJ1426:BU1426)/12,0),0))))","v":0},{"$f":"IF(BV1424=1,$F1412,IF(BV1425=1,-BU1419,IF(BV$38=1,-BU1419,IF(BV$6=12,IF(BV1426=1,-$F1412/($I1406/$G1424)*SUM(BK1426:BV1426)/12,0),0))))","v":0},{"$f":"IF(BW1424=1,$F1412,IF(BW1425=1,-BV1419,IF(BW$38=1,-BV1419,IF(BW$6=12,IF(BW1426=1,-$F1412/($I1406/$G1424)*SUM(BL1426:BW1426)/12,0),0))))","v":0},{"$f":"SUM(BL1418:BW1418)","v":0},{"$f":"IF(BY1424=1,$F1412,IF(BY1425=1,-BX1419,IF(BY$38=1,-BX1419,IF(BY$6=12,IF(BY1426=1,-$F1412/($I1406/$G1424)*SUM(BN1426:BY1426)/12,0),0))))","v":0},{"$f":"IF(BZ1424=1,$F1412,IF(BZ1425=1,-BY1419,IF(BZ$38=1,-BY1419,IF(BZ$6=12,IF(BZ1426=1,-$F1412/($I1406/$G1424)*SUM(BO1426:BZ1426)/12,0),0))))","v":0},{"$f":"IF(CA1424=1,$F1412,IF(CA1425=1,-BZ1419,IF(CA$38=1,-BZ1419,IF(CA$6=12,IF(CA1426=1,-$F1412/($I1406/$G1424)*SUM(BP1426:CA1426)/12,0),0))))","v":0},{"$f":"IF(CB1424=1,$F1412,IF(CB1425=1,-CA1419,IF(CB$38=1,-CA1419,IF(CB$6=12,IF(CB1426=1,-$F1412/($I1406/$G1424)*SUM(BQ1426:CB1426)/12,0),0))))","v":0},{"$f":"IF(CC1424=1,$F1412,IF(CC1425=1,-CB1419,IF(CC$38=1,-CB1419,IF(CC$6=12,IF(CC1426=1,-$F1412/($I1406/$G1424)*SUM(BR1426:CC1426)/12,0),0))))","v":0},{"$f":"IF(CD1424=1,$F1412,IF(CD1425=1,-CC1419,IF(CD$38=1,-CC1419,IF(CD$6=12,IF(CD1426=1,-$F1412/($I1406/$G1424)*SUM(BS1426:CD1426)/12,0),0))))","v":0},{"$f":"IF(CE1424=1,$F1412,IF(CE1425=1,-CD1419,IF(CE$38=1,-CD1419,IF(CE$6=12,IF(CE1426=1,-$F1412/($I1406/$G1424)*SUM(BT1426:CE1426)/12,0),0))))","v":0},{"$f":"IF(CF1424=1,$F1412,IF(CF1425=1,-CE1419,IF(CF$38=1,-CE1419,IF(CF$6=12,IF(CF1426=1,-$F1412/($I1406/$G1424)*SUM(BU1426:CF1426)/12,0),0))))","v":0},{"$f":"IF(CG1424=1,$F1412,IF(CG1425=1,-CF1419,IF(CG$38=1,-CF1419,IF(CG$6=12,IF(CG1426=1,-$F1412/($I1406/$G1424)*SUM(BV1426:CG1426)/12,0),0))))","v":0},{"$f":"IF(CH1424=1,$F1412,IF(CH1425=1,-CG1419,IF(CH$38=1,-CG1419,IF(CH$6=12,IF(CH1426=1,-$F1412/($I1406/$G1424)*SUM(BW1426:CH1426)/12,0),0))))","v":0},{"$f":"IF(CI1424=1,$F1412,IF(CI1425=1,-CH1419,IF(CI$38=1,-CH1419,IF(CI$6=12,IF(CI1426=1,-$F1412/($I1406/$G1424)*SUM(BX1426:CI1426)/12,0),0))))","v":0},{"$f":"IF(CJ1424=1,$F1412,IF(CJ1425=1,-CI1419,IF(CJ$38=1,-CI1419,IF(CJ$6=12,IF(CJ1426=1,-$F1412/($I1406/$G1424)*SUM(BY1426:CJ1426)/12,0),0))))","v":0},{"$f":"SUM(BY1418:CJ1418)","v":0},{"$f":"IF(CL1424=1,$F1412,IF(CL1425=1,-CK1419,IF(CL$38=1,-CK1419,IF(CL$6=12,IF(CL1426=1,-$F1412/($I1406/$G1424)*SUM(CA1426:CL1426)/12,0),0))))","v":0},{"$f":"IF(CM1424=1,$F1412,IF(CM1425=1,-CL1419,IF(CM$38=1,-CL1419,IF(CM$6=12,IF(CM1426=1,-$F1412/($I1406/$G1424)*SUM(CB1426:CM1426)/12,0),0))))","v":0},{"$f":"IF(CN1424=1,$F1412,IF(CN1425=1,-CM1419,IF(CN$38=1,-CM1419,IF(CN$6=12,IF(CN1426=1,-$F1412/($I1406/$G1424)*SUM(CC1426:CN1426)/12,0),0))))","v":0},{"$f":"IF(CO1424=1,$F1412,IF(CO1425=1,-CN1419,IF(CO$38=1,-CN1419,IF(CO$6=12,IF(CO1426=1,-$F1412/($I1406/$G1424)*SUM(CD1426:CO1426)/12,0),0))))","v":0},{"$f":"IF(CP1424=1,$F1412,IF(CP1425=1,-CO1419,IF(CP$38=1,-CO1419,IF(CP$6=12,IF(CP1426=1,-$F1412/($I1406/$G1424)*SUM(CE1426:CP1426)/12,0),0))))","v":0},{"$f":"IF(CQ1424=1,$F1412,IF(CQ1425=1,-CP1419,IF(CQ$38=1,-CP1419,IF(CQ$6=12,IF(CQ1426=1,-$F1412/($I1406/$G1424)*SUM(CF1426:CQ1426)/12,0),0))))","v":0},{"$f":"IF(CR1424=1,$F1412,IF(CR1425=1,-CQ1419,IF(CR$38=1,-CQ1419,IF(CR$6=12,IF(CR1426=1,-$F1412/($I1406/$G1424)*SUM(CG1426:CR1426)/12,0),0))))","v":0},{"$f":"IF(CS1424=1,$F1412,IF(CS1425=1,-CR1419,IF(CS$38=1,-CR1419,IF(CS$6=12,IF(CS1426=1,-$F1412/($I1406/$G1424)*SUM(CH1426:CS1426)/12,0),0))))","v":0},{"$f":"IF(CT1424=1,$F1412,IF(CT1425=1,-CS1419,IF(CT$38=1,-CS1419,IF(CT$6=12,IF(CT1426=1,-$F1412/($I1406/$G1424)*SUM(CI1426:CT1426)/12,0),0))))","v":0},{"$f":"IF(CU1424=1,$F1412,IF(CU1425=1,-CT1419,IF(CU$38=1,-CT1419,IF(CU$6=12,IF(CU1426=1,-$F1412/($I1406/$G1424)*SUM(CJ1426:CU1426)/12,0),0))))","v":0},{"$f":"IF(CV1424=1,$F1412,IF(CV1425=1,-CU1419,IF(CV$38=1,-CU1419,IF(CV$6=12,IF(CV1426=1,-$F1412/($I1406/$G1424)*SUM(CK1426:CV1426)/12,0),0))))","v":0},{"$f":"IF(CW1424=1,$F1412,IF(CW1425=1,-CV1419,IF(CW$38=1,-CV1419,IF(CW$6=12,IF(CW1426=1,-$F1412/($I1406/$G1424)*SUM(CL1426:CW1426)/12,0),0))))","v":0},{"$f":"SUM(CL1418:CW1418)","v":0},{"$f":"IF(CY1424=1,$F1412,IF(CY1425=1,-CX1419,IF(CY$38=1,-CX1419,IF(CY$6=12,IF(CY1426=1,-$F1412/($I1406/$G1424)*SUM(CN1426:CY1426)/12,0),0))))","v":0},{"$f":"IF(CZ1424=1,$F1412,IF(CZ1425=1,-CY1419,IF(CZ$38=1,-CY1419,IF(CZ$6=12,IF(CZ1426=1,-$F1412/($I1406/$G1424)*SUM(CO1426:CZ1426)/12,0),0))))","v":0},{"$f":"IF(DA1424=1,$F1412,IF(DA1425=1,-CZ1419,IF(DA$38=1,-CZ1419,IF(DA$6=12,IF(DA1426=1,-$F1412/($I1406/$G1424)*SUM(CP1426:DA1426)/12,0),0))))","v":0},{"$f":"IF(DB1424=1,$F1412,IF(DB1425=1,-DA1419,IF(DB$38=1,-DA1419,IF(DB$6=12,IF(DB1426=1,-$F1412/($I1406/$G1424)*SUM(CQ1426:DB1426)/12,0),0))))","v":0},{"$f":"IF(DC1424=1,$F1412,IF(DC1425=1,-DB1419,IF(DC$38=1,-DB1419,IF(DC$6=12,IF(DC1426=1,-$F1412/($I1406/$G1424)*SUM(CR1426:DC1426)/12,0),0))))","v":0},{"$f":"IF(DD1424=1,$F1412,IF(DD1425=1,-DC1419,IF(DD$38=1,-DC1419,IF(DD$6=12,IF(DD1426=1,-$F1412/($I1406/$G1424)*SUM(CS1426:DD1426)/12,0),0))))","v":0},{"$f":"IF(DE1424=1,$F1412,IF(DE1425=1,-DD1419,IF(DE$38=1,-DD1419,IF(DE$6=12,IF(DE1426=1,-$F1412/($I1406/$G1424)*SUM(CT1426:DE1426)/12,0),0))))","v":0},{"$f":"IF(DF1424=1,$F1412,IF(DF1425=1,-DE1419,IF(DF$38=1,-DE1419,IF(DF$6=12,IF(DF1426=1,-$F1412/($I1406/$G1424)*SUM(CU1426:DF1426)/12,0),0))))","v":0},{"$f":"IF(DG1424=1,$F1412,IF(DG1425=1,-DF1419,IF(DG$38=1,-DF1419,IF(DG$6=12,IF(DG1426=1,-$F1412/($I1406/$G1424)*SUM(CV1426:DG1426)/12,0),0))))","v":0},{"$f":"IF(DH1424=1,$F1412,IF(DH1425=1,-DG1419,IF(DH$38=1,-DG1419,IF(DH$6=12,IF(DH1426=1,-$F1412/($I1406/$G1424)*SUM(CW1426:DH1426)/12,0),0))))","v":0},{"$f":"IF(DI1424=1,$F1412,IF(DI1425=1,-DH1419,IF(DI$38=1,-DH1419,IF(DI$6=12,IF(DI1426=1,-$F1412/($I1406/$G1424)*SUM(CX1426:DI1426)/12,0),0))))","v":0},{"$f":"IF(DJ1424=1,$F1412,IF(DJ1425=1,-DI1419,IF(DJ$38=1,-DI1419,IF(DJ$6=12,IF(DJ1426=1,-$F1412/($I1406/$G1424)*SUM(CY1426:DJ1426)/12,0),0))))","v":0},{"$f":"SUM(CY1418:DJ1418)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1418}]
[1,null,{"$f":"\"RG\"&F1406","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1426=1,F1412,0)","v":0},{"$f":"+X1419+Y1418","v":0},{"$f":"+Y1419+Z1418","v":0},{"$f":"+Z1419+AA1418","v":0},{"$f":"+AA1419+AB1418","v":0},{"$f":"+AB1419+AC1418","v":0},{"$f":"+AC1419+AD1418","v":0},{"$f":"+AD1419+AE1418","v":0},{"$f":"+AE1419+AF1418","v":0},{"$f":"+AF1419+AG1418","v":0},{"$f":"+AG1419+AH1418","v":0},{"$f":"+AH1419+AI1418","v":0},{"$f":"+AI1419+AJ1418","v":0},{"$f":"+AJ1419","v":0},{"$f":"+AK1419+AL1418","v":0},{"$f":"+AL1419+AM1418","v":0},{"$f":"+AM1419+AN1418","v":0},{"$f":"+AN1419+AO1418","v":0},{"$f":"+AO1419+AP1418","v":0},{"$f":"+AP1419+AQ1418","v":0},{"$f":"+AQ1419+AR1418","v":0},{"$f":"+AR1419+AS1418","v":0},{"$f":"+AS1419+AT1418","v":0},{"$f":"+AT1419+AU1418","v":0},{"$f":"+AU1419+AV1418","v":0},{"$f":"+AV1419+AW1418","v":0},{"$f":"+AW1419","v":0},{"$f":"+AX1419+AY1418","v":0},{"$f":"+AY1419+AZ1418","v":0},{"$f":"+AZ1419+BA1418","v":0},{"$f":"+BA1419+BB1418","v":0},{"$f":"+BB1419+BC1418","v":0},{"$f":"+BC1419+BD1418","v":0},{"$f":"+BD1419+BE1418","v":0},{"$f":"+BE1419+BF1418","v":0},{"$f":"+BF1419+BG1418","v":0},{"$f":"+BG1419+BH1418","v":0},{"$f":"+BH1419+BI1418","v":0},{"$f":"+BI1419+BJ1418","v":0},{"$f":"+BJ1419","v":0},{"$f":"+BK1419+BL1418","v":0},{"$f":"+BL1419+BM1418","v":0},{"$f":"+BM1419+BN1418","v":0},{"$f":"+BN1419+BO1418","v":0},{"$f":"+BO1419+BP1418","v":0},{"$f":"+BP1419+BQ1418","v":0},{"$f":"+BQ1419+BR1418","v":0},{"$f":"+BR1419+BS1418","v":0},{"$f":"+BS1419+BT1418","v":0},{"$f":"+BT1419+BU1418","v":0},{"$f":"+BU1419+BV1418","v":0},{"$f":"+BV1419+BW1418","v":0},{"$f":"+BW1419","v":0},{"$f":"+BX1419+BY1418","v":0},{"$f":"+BY1419+BZ1418","v":0},{"$f":"+BZ1419+CA1418","v":0},{"$f":"+CA1419+CB1418","v":0},{"$f":"+CB1419+CC1418","v":0},{"$f":"+CC1419+CD1418","v":0},{"$f":"+CD1419+CE1418","v":0},{"$f":"+CE1419+CF1418","v":0},{"$f":"+CF1419+CG1418","v":0},{"$f":"+CG1419+CH1418","v":0},{"$f":"+CH1419+CI1418","v":0},{"$f":"+CI1419+CJ1418","v":0},{"$f":"+CJ1419","v":0},{"$f":"+CK1419+CL1418","v":0},{"$f":"+CL1419+CM1418","v":0},{"$f":"+CM1419+CN1418","v":0},{"$f":"+CN1419+CO1418","v":0},{"$f":"+CO1419+CP1418","v":0},{"$f":"+CP1419+CQ1418","v":0},{"$f":"+CQ1419+CR1418","v":0},{"$f":"+CR1419+CS1418","v":0},{"$f":"+CS1419+CT1418","v":0},{"$f":"+CT1419+CU1418","v":0},{"$f":"+CU1419+CV1418","v":0},{"$f":"+CV1419+CW1418","v":0},{"$f":"+CW1419","v":0},{"$f":"+CX1419+CY1418","v":0},{"$f":"+CY1419+CZ1418","v":0},{"$f":"+CZ1419+DA1418","v":0},{"$f":"+DA1419+DB1418","v":0},{"$f":"+DB1419+DC1418","v":0},{"$f":"+DC1419+DD1418","v":0},{"$f":"+DD1419+DE1418","v":0},{"$f":"+DE1419+DF1418","v":0},{"$f":"+DF1419+DG1418","v":0},{"$f":"+DG1419+DH1418","v":0},{"$f":"+DH1419+DI1418","v":0},{"$f":"+DI1419+DJ1418","v":0},{"$f":"+DJ1419","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1419}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1420}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1421}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1422}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F1408","v":0},{"$f":"IF(Z1406=\"\",Y1423,Z1406)","v":0},{"$f":"IF(AA1406=\"\",Z1423,AA1406)","v":0},{"$f":"IF(AB1406=\"\",AA1423,AB1406)","v":0},{"$f":"IF(AC1406=\"\",AB1423,AC1406)","v":0},{"$f":"IF(AD1406=\"\",AC1423,AD1406)","v":0},{"$f":"IF(AE1406=\"\",AD1423,AE1406)","v":0},{"$f":"IF(AF1406=\"\",AE1423,AF1406)","v":0},{"$f":"IF(AG1406=\"\",AF1423,AG1406)","v":0},{"$f":"IF(AH1406=\"\",AG1423,AH1406)","v":0},{"$f":"IF(AI1406=\"\",AH1423,AI1406)","v":0},{"$f":"IF(AJ1406=\"\",AI1423,AJ1406)","v":0},null,{"$f":"IF(AL1406=\"\",AJ1423,AL1406)","v":0},{"$f":"IF(AM1406=\"\",AL1423,AM1406)","v":0},{"$f":"IF(AN1406=\"\",AM1423,AN1406)","v":0},{"$f":"IF(AO1406=\"\",AN1423,AO1406)","v":0},{"$f":"IF(AP1406=\"\",AO1423,AP1406)","v":0},{"$f":"IF(AQ1406=\"\",AP1423,AQ1406)","v":0},{"$f":"IF(AR1406=\"\",AQ1423,AR1406)","v":0},{"$f":"IF(AS1406=\"\",AR1423,AS1406)","v":0},{"$f":"IF(AT1406=\"\",AS1423,AT1406)","v":0},{"$f":"IF(AU1406=\"\",AT1423,AU1406)","v":0},{"$f":"IF(AV1406=\"\",AU1423,AV1406)","v":0},{"$f":"IF(AW1406=\"\",AV1423,AW1406)","v":0},null,{"$f":"IF(AY1406=\"\",AW1423,AY1406)","v":0},{"$f":"IF(AZ1406=\"\",AY1423,AZ1406)","v":0},{"$f":"IF(BA1406=\"\",AZ1423,BA1406)","v":0},{"$f":"IF(BB1406=\"\",BA1423,BB1406)","v":0},{"$f":"IF(BC1406=\"\",BB1423,BC1406)","v":0},{"$f":"IF(BD1406=\"\",BC1423,BD1406)","v":0},{"$f":"IF(BE1406=\"\",BD1423,BE1406)","v":0},{"$f":"IF(BF1406=\"\",BE1423,BF1406)","v":0},{"$f":"IF(BG1406=\"\",BF1423,BG1406)","v":0},{"$f":"IF(BH1406=\"\",BG1423,BH1406)","v":0},{"$f":"IF(BI1406=\"\",BH1423,BI1406)","v":0},{"$f":"IF(BJ1406=\"\",BI1423,BJ1406)","v":0},null,{"$f":"IF(BL1406=\"\",BJ1423,BL1406)","v":0},{"$f":"IF(BM1406=\"\",BL1423,BM1406)","v":0},{"$f":"IF(BN1406=\"\",BM1423,BN1406)","v":0},{"$f":"IF(BO1406=\"\",BN1423,BO1406)","v":0},{"$f":"IF(BP1406=\"\",BO1423,BP1406)","v":0},{"$f":"IF(BQ1406=\"\",BP1423,BQ1406)","v":0},{"$f":"IF(BR1406=\"\",BQ1423,BR1406)","v":0},{"$f":"IF(BS1406=\"\",BR1423,BS1406)","v":0},{"$f":"IF(BT1406=\"\",BS1423,BT1406)","v":0},{"$f":"IF(BU1406=\"\",BT1423,BU1406)","v":0},{"$f":"IF(BV1406=\"\",BU1423,BV1406)","v":0},{"$f":"IF(BW1406=\"\",BV1423,BW1406)","v":0},null,{"$f":"IF(BY1406=\"\",BW1423,BY1406)","v":0},{"$f":"IF(BZ1406=\"\",BY1423,BZ1406)","v":0},{"$f":"IF(CA1406=\"\",BZ1423,CA1406)","v":0},{"$f":"IF(CB1406=\"\",CA1423,CB1406)","v":0},{"$f":"IF(CC1406=\"\",CB1423,CC1406)","v":0},{"$f":"IF(CD1406=\"\",CC1423,CD1406)","v":0},{"$f":"IF(CE1406=\"\",CD1423,CE1406)","v":0},{"$f":"IF(CF1406=\"\",CE1423,CF1406)","v":0},{"$f":"IF(CG1406=\"\",CF1423,CG1406)","v":0},{"$f":"IF(CH1406=\"\",CG1423,CH1406)","v":0},{"$f":"IF(CI1406=\"\",CH1423,CI1406)","v":0},{"$f":"IF(CJ1406=\"\",CI1423,CJ1406)","v":0},null,{"$f":"IF(CL1406=\"\",CJ1423,CL1406)","v":0},{"$f":"IF(CM1406=\"\",CL1423,CM1406)","v":0},{"$f":"IF(CN1406=\"\",CM1423,CN1406)","v":0},{"$f":"IF(CO1406=\"\",CN1423,CO1406)","v":0},{"$f":"IF(CP1406=\"\",CO1423,CP1406)","v":0},{"$f":"IF(CQ1406=\"\",CP1423,CQ1406)","v":0},{"$f":"IF(CR1406=\"\",CQ1423,CR1406)","v":0},{"$f":"IF(CS1406=\"\",CR1423,CS1406)","v":0},{"$f":"IF(CT1406=\"\",CS1423,CT1406)","v":0},{"$f":"IF(CU1406=\"\",CT1423,CU1406)","v":0},{"$f":"IF(CV1406=\"\",CU1423,CV1406)","v":0},{"$f":"IF(CW1406=\"\",CV1423,CW1406)","v":0},null,{"$f":"IF(CY1406=\"\",CW1423,CY1406)","v":0},{"$f":"IF(CZ1406=\"\",CY1423,CZ1406)","v":0},{"$f":"IF(DA1406=\"\",CZ1423,DA1406)","v":0},{"$f":"IF(DB1406=\"\",DA1423,DB1406)","v":0},{"$f":"IF(DC1406=\"\",DB1423,DC1406)","v":0},{"$f":"IF(DD1406=\"\",DC1423,DD1406)","v":0},{"$f":"IF(DE1406=\"\",DD1423,DE1406)","v":0},{"$f":"IF(DF1406=\"\",DE1423,DF1406)","v":0},{"$f":"IF(DG1406=\"\",DF1423,DG1406)","v":0},{"$f":"IF(DH1406=\"\",DG1423,DH1406)","v":0},{"$f":"IF(DI1406=\"\",DH1423,DI1406)","v":0},{"$f":"IF(DJ1406=\"\",DI1423,DJ1406)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1423}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F1407,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F1410=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1410=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1410=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1410=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1410=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1410=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1410=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1424}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y1433:CJ1433),1)=0,I1406-J1408,MOD(SUM(Y1433:CJ1433),1)+I1406-J1408-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F1411=0,0,IF($F1411=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1411=0,0,IF($F1411=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1411=0,0,IF($F1411=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1411=0,0,IF($F1411=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1411=0,0,IF($F1411=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1411=0,0,IF($F1411=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1411=0,0,IF($F1411=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1425}]
[2,null,null,null,null,{"$f":"F1406","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N1426","v":1},{"$f":"O1426","v":1},{"$f":"P1426","v":1},{"$f":"Q1426","v":1},{"$f":"R1426","v":1},{"$f":"S1426","v":1},{"$f":"T1426","v":1},{"$f":"U1426","v":1},{"$f":"V1426","v":1},{"$f":"W1426","v":1},{"$f":"X1426","v":1},{"$f":"IF(F1410=0,1,0)","v":1},{"$f":"X1426+X1424-X1425","v":1},{"$f":"Y1426+Y1424-Y1425-Y1430","v":1},{"$f":"Z1426+Z1424-Z1425-Z1430","v":1},{"$f":"AA1426+AA1424-AA1425-AA1430","v":1},{"$f":"AB1426+AB1424-AB1425-AB1430","v":1},{"$f":"AC1426+AC1424-AC1425-AC1430","v":1},{"$f":"AD1426+AD1424-AD1425-AD1430","v":1},{"$f":"AE1426+AE1424-AE1425-AE1430","v":1},{"$f":"AF1426+AF1424-AF1425-AF1430","v":1},{"$f":"AG1426+AG1424-AG1425-AG1430","v":1},{"$f":"AH1426+AH1424-AH1425-AH1430","v":1},{"$f":"AI1426+AI1424-AI1425-AI1430","v":1},{"$f":"AJ1426","v":1},{"$f":"AJ1426+AJ1424-AJ1425-AJ1430","v":1},{"$f":"AL1426+AL1424-AL1425-AL1430","v":1},{"$f":"AM1426+AM1424-AM1425-AM1430","v":1},{"$f":"AN1426+AN1424-AN1425-AN1430","v":1},{"$f":"AO1426+AO1424-AO1425-AO1430","v":1},{"$f":"AP1426+AP1424-AP1425-AP1430","v":1},{"$f":"AQ1426+AQ1424-AQ1425-AQ1430","v":1},{"$f":"AR1426+AR1424-AR1425-AR1430","v":1},{"$f":"AS1426+AS1424-AS1425-AS1430","v":1},{"$f":"AT1426+AT1424-AT1425-AT1430","v":1},{"$f":"AU1426+AU1424-AU1425-AU1430","v":1},{"$f":"AV1426+AV1424-AV1425-AV1430","v":1},{"$f":"AW1426","v":1},{"$f":"AW1426+AW1424-AW1425-AW1430","v":1},{"$f":"AY1426+AY1424-AY1425-AY1430","v":1},{"$f":"AZ1426+AZ1424-AZ1425-AZ1430","v":1},{"$f":"BA1426+BA1424-BA1425-BA1430","v":1},{"$f":"BB1426+BB1424-BB1425-BB1430","v":1},{"$f":"BC1426+BC1424-BC1425-BC1430","v":1},{"$f":"BD1426+BD1424-BD1425-BD1430","v":1},{"$f":"BE1426+BE1424-BE1425-BE1430","v":1},{"$f":"BF1426+BF1424-BF1425-BF1430","v":1},{"$f":"BG1426+BG1424-BG1425-BG1430","v":1},{"$f":"BH1426+BH1424-BH1425-BH1430","v":1},{"$f":"BI1426+BI1424-BI1425-BI1430","v":1},{"$f":"BJ1426","v":1},{"$f":"BJ1426+BJ1424-BJ1425-BJ1430","v":1},{"$f":"BL1426+BL1424-BL1425-BL1430","v":1},{"$f":"BM1426+BM1424-BM1425-BM1430","v":1},{"$f":"BN1426+BN1424-BN1425-BN1430","v":1},{"$f":"BO1426+BO1424-BO1425-BO1430","v":1},{"$f":"BP1426+BP1424-BP1425-BP1430","v":1},{"$f":"BQ1426+BQ1424-BQ1425-BQ1430","v":1},{"$f":"BR1426+BR1424-BR1425-BR1430","v":1},{"$f":"BS1426+BS1424-BS1425-BS1430","v":1},{"$f":"BT1426+BT1424-BT1425-BT1430","v":1},{"$f":"BU1426+BU1424-BU1425-BU1430","v":1},{"$f":"BV1426+BV1424-BV1425-BV1430","v":1},{"$f":"BW1426","v":1},{"$f":"BW1426+BW1424-BW1425-BW1430","v":1},{"$f":"BY1426+BY1424-BY1425-BY1430","v":1},{"$f":"BZ1426+BZ1424-BZ1425-BZ1430","v":1},{"$f":"CA1426+CA1424-CA1425-CA1430","v":1},{"$f":"CB1426+CB1424-CB1425-CB1430","v":1},{"$f":"CC1426+CC1424-CC1425-CC1430","v":1},{"$f":"CD1426+CD1424-CD1425-CD1430","v":1},{"$f":"CE1426+CE1424-CE1425-CE1430","v":1},{"$f":"CF1426+CF1424-CF1425-CF1430","v":1},{"$f":"CG1426+CG1424-CG1425-CG1430","v":1},{"$f":"CH1426+CH1424-CH1425-CH1430","v":1},{"$f":"CI1426+CI1424-CI1425-CI1430","v":1},{"$f":"CJ1426","v":1},{"$f":"CJ1426+CJ1424-CJ1425-CJ1430","v":1},{"$f":"CL1426+CL1424-CL1425-CL1430","v":1},{"$f":"CM1426+CM1424-CM1425-CM1430","v":1},{"$f":"CN1426+CN1424-CN1425-CN1430","v":1},{"$f":"CO1426+CO1424-CO1425-CO1430","v":1},{"$f":"CP1426+CP1424-CP1425-CP1430","v":1},{"$f":"CQ1426+CQ1424-CQ1425-CQ1430","v":1},{"$f":"CR1426+CR1424-CR1425-CR1430","v":1},{"$f":"CS1426+CS1424-CS1425-CS1430","v":1},{"$f":"CT1426+CT1424-CT1425-CT1430","v":1},{"$f":"CU1426+CU1424-CU1425-CU1430","v":1},{"$f":"CV1426+CV1424-CV1425-CV1430","v":1},{"$f":"CW1426","v":1},{"$f":"CW1426+CW1424-CW1425-CW1430","v":1},{"$f":"CY1426+CY1424-CY1425-CY1430","v":1},{"$f":"CZ1426+CZ1424-CZ1425-CZ1430","v":1},{"$f":"DA1426+DA1424-DA1425-DA1430","v":1},{"$f":"DB1426+DB1424-DB1425-DB1430","v":1},{"$f":"DC1426+DC1424-DC1425-DC1430","v":1},{"$f":"DD1426+DD1424-DD1425-DD1430","v":1},{"$f":"DE1426+DE1424-DE1425-DE1430","v":1},{"$f":"DF1426+DF1424-DF1425-DF1430","v":1},{"$f":"DG1426+DG1424-DG1425-DG1430","v":1},{"$f":"DH1426+DH1424-DH1425-DH1430","v":1},{"$f":"DI1426+DI1424-DI1425-DI1430","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1426}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X1427+Y1432,0)","v":0},{"$f":"ROUNDUP(Y1427+Z1432,0)","v":0},{"$f":"ROUNDUP(Z1427+AA1432,0)","v":1},{"$f":"ROUNDUP(AA1427+AB1432,0)","v":1},{"$f":"ROUNDUP(AB1427+AC1432,0)","v":1},{"$f":"ROUNDUP(AC1427+AD1432,0)","v":2},{"$f":"ROUNDUP(AD1427+AE1432,0)","v":2},{"$f":"ROUNDUP(AE1427+AF1432,0)","v":2},{"$f":"ROUNDUP(AF1427+AG1432,0)","v":3},{"$f":"ROUNDUP(AG1427+AH1432,0)","v":3},{"$f":"ROUNDUP(AH1427+AI1432,0)","v":3},{"$f":"ROUNDUP(AI1427+AJ1432,0)","v":4},null,{"$f":"ROUNDUP(AJ1427+AL1432,0)","v":4},{"$f":"ROUNDUP(AL1427+AM1432,0)","v":4},{"$f":"ROUNDUP(AM1427+AN1432,0)","v":5},{"$f":"ROUNDUP(AN1427+AO1432,0)","v":5},{"$f":"ROUNDUP(AO1427+AP1432,0)","v":5},{"$f":"ROUNDUP(AP1427+AQ1432,0)","v":6},{"$f":"ROUNDUP(AQ1427+AR1432,0)","v":6},{"$f":"ROUNDUP(AR1427+AS1432,0)","v":6},{"$f":"ROUNDUP(AS1427+AT1432,0)","v":7},{"$f":"ROUNDUP(AT1427+AU1432,0)","v":7},{"$f":"ROUNDUP(AU1427+AV1432,0)","v":7},{"$f":"ROUNDUP(AV1427+AW1432,0)","v":8},null,{"$f":"ROUNDUP(AW1427+AY1432,0)","v":8},{"$f":"ROUNDUP(AY1427+AZ1432,0)","v":8},{"$f":"ROUNDUP(AZ1427+BA1432,0)","v":9},{"$f":"ROUNDUP(BA1427+BB1432,0)","v":9},{"$f":"ROUNDUP(BB1427+BC1432,0)","v":9},{"$f":"ROUNDUP(BC1427+BD1432,0)","v":10},{"$f":"ROUNDUP(BD1427+BE1432,0)","v":10},{"$f":"ROUNDUP(BE1427+BF1432,0)","v":10},{"$f":"ROUNDUP(BF1427+BG1432,0)","v":11},{"$f":"ROUNDUP(BG1427+BH1432,0)","v":11},{"$f":"ROUNDUP(BH1427+BI1432,0)","v":11},{"$f":"ROUNDUP(BI1427+BJ1432,0)","v":12},null,{"$f":"ROUNDUP(BJ1427+BL1432,0)","v":12},{"$f":"ROUNDUP(BL1427+BM1432,0)","v":12},{"$f":"ROUNDUP(BM1427+BN1432,0)","v":13},{"$f":"ROUNDUP(BN1427+BO1432,0)","v":13},{"$f":"ROUNDUP(BO1427+BP1432,0)","v":13},{"$f":"ROUNDUP(BP1427+BQ1432,0)","v":14},{"$f":"ROUNDUP(BQ1427+BR1432,0)","v":14},{"$f":"ROUNDUP(BR1427+BS1432,0)","v":14},{"$f":"ROUNDUP(BS1427+BT1432,0)","v":15},{"$f":"ROUNDUP(BT1427+BU1432,0)","v":15},{"$f":"ROUNDUP(BU1427+BV1432,0)","v":15},{"$f":"ROUNDUP(BV1427+BW1432,0)","v":16},null,{"$f":"ROUNDUP(BW1427+BY1432,0)","v":16},{"$f":"ROUNDUP(BY1427+BZ1432,0)","v":16},{"$f":"ROUNDUP(BZ1427+CA1432,0)","v":17},{"$f":"ROUNDUP(CA1427+CB1432,0)","v":17},{"$f":"ROUNDUP(CB1427+CC1432,0)","v":17},{"$f":"ROUNDUP(CC1427+CD1432,0)","v":18},{"$f":"ROUNDUP(CD1427+CE1432,0)","v":18},{"$f":"ROUNDUP(CE1427+CF1432,0)","v":18},{"$f":"ROUNDUP(CF1427+CG1432,0)","v":19},{"$f":"ROUNDUP(CG1427+CH1432,0)","v":19},{"$f":"ROUNDUP(CH1427+CI1432,0)","v":19},{"$f":"ROUNDUP(CI1427+CJ1432,0)","v":20},null,{"$f":"ROUNDUP(CJ1427+CL1432,0)","v":20},{"$f":"ROUNDUP(CL1427+CM1432,0)","v":20},{"$f":"ROUNDUP(CM1427+CN1432,0)","v":21},{"$f":"ROUNDUP(CN1427+CO1432,0)","v":21},{"$f":"ROUNDUP(CO1427+CP1432,0)","v":21},{"$f":"ROUNDUP(CP1427+CQ1432,0)","v":22},{"$f":"ROUNDUP(CQ1427+CR1432,0)","v":22},{"$f":"ROUNDUP(CR1427+CS1432,0)","v":22},{"$f":"ROUNDUP(CS1427+CT1432,0)","v":23},{"$f":"ROUNDUP(CT1427+CU1432,0)","v":23},{"$f":"ROUNDUP(CU1427+CV1432,0)","v":23},{"$f":"ROUNDUP(CV1427+CW1432,0)","v":24},null,{"$f":"ROUNDUP(CW1427+CY1432,0)","v":24},{"$f":"ROUNDUP(CY1427+CZ1432,0)","v":24},{"$f":"ROUNDUP(CZ1427+DA1432,0)","v":25},{"$f":"ROUNDUP(DA1427+DB1432,0)","v":25},{"$f":"ROUNDUP(DB1427+DC1432,0)","v":25},{"$f":"ROUNDUP(DC1427+DD1432,0)","v":26},{"$f":"ROUNDUP(DD1427+DE1432,0)","v":26},{"$f":"ROUNDUP(DE1427+DF1432,0)","v":26},{"$f":"ROUNDUP(DF1427+DG1432,0)","v":27},{"$f":"ROUNDUP(DG1427+DH1432,0)","v":27},{"$f":"ROUNDUP(DH1427+DI1432,0)","v":27},{"$f":"ROUNDUP(DI1427+DJ1432,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1427}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1407,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1428}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1427<=$J1408,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL1427<=$J1408,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY1427<=$J1408,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL1427<=$J1408,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY1427<=$J1408,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL1427<=$J1408,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY1427<=$J1408,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1429}]
[2,null,null,null,null,{"$f":"ADDRESS($DT1426,AJ$5+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,AJ$5+24,4)","v":"AH1426:AJ1426"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1427=X1427,0,IF(Y1427=$I1406,1,0))","v":0},{"$f":"IF(Z1427=Y1427,0,IF(Z1427=$I1406,1,0))","v":0},{"$f":"IF(AA1427=Z1427,0,IF(AA1427=$I1406,1,0))","v":0},{"$f":"IF(AB1427=AA1427,0,IF(AB1427=$I1406,1,0))","v":0},{"$f":"IF(AC1427=AB1427,0,IF(AC1427=$I1406,1,0))","v":0},{"$f":"IF(AD1427=AC1427,0,IF(AD1427=$I1406,1,0))","v":0},{"$f":"IF(AE1427=AD1427,0,IF(AE1427=$I1406,1,0))","v":0},{"$f":"IF(AF1427=AE1427,0,IF(AF1427=$I1406,1,0))","v":0},{"$f":"IF(AG1427=AF1427,0,IF(AG1427=$I1406,1,0))","v":0},{"$f":"IF(AH1427=AG1427,0,IF(AH1427=$I1406,1,0))","v":0},{"$f":"IF(AI1427=AH1427,0,IF(AI1427=$I1406,1,0))","v":0},{"$f":"IF(AJ1427=AI1427,0,IF(AJ1427=$I1406,1,0))","v":0},null,{"$f":"IF(AL1427=AJ1427,0,IF(AL1427=$I1406,1,0))","v":0},{"$f":"IF(AM1427=AL1427,0,IF(AM1427=$I1406,1,0))","v":0},{"$f":"IF(AN1427=AM1427,0,IF(AN1427=$I1406,1,0))","v":0},{"$f":"IF(AO1427=AN1427,0,IF(AO1427=$I1406,1,0))","v":0},{"$f":"IF(AP1427=AO1427,0,IF(AP1427=$I1406,1,0))","v":0},{"$f":"IF(AQ1427=AP1427,0,IF(AQ1427=$I1406,1,0))","v":0},{"$f":"IF(AR1427=AQ1427,0,IF(AR1427=$I1406,1,0))","v":0},{"$f":"IF(AS1427=AR1427,0,IF(AS1427=$I1406,1,0))","v":0},{"$f":"IF(AT1427=AS1427,0,IF(AT1427=$I1406,1,0))","v":0},{"$f":"IF(AU1427=AT1427,0,IF(AU1427=$I1406,1,0))","v":0},{"$f":"IF(AV1427=AU1427,0,IF(AV1427=$I1406,1,0))","v":0},{"$f":"IF(AW1427=AV1427,0,IF(AW1427=$I1406,1,0))","v":0},null,{"$f":"IF(AY1427=AW1427,0,IF(AY1427=$I1406,1,0))","v":0},{"$f":"IF(AZ1427=AY1427,0,IF(AZ1427=$I1406,1,0))","v":0},{"$f":"IF(BA1427=AZ1427,0,IF(BA1427=$I1406,1,0))","v":0},{"$f":"IF(BB1427=BA1427,0,IF(BB1427=$I1406,1,0))","v":0},{"$f":"IF(BC1427=BB1427,0,IF(BC1427=$I1406,1,0))","v":0},{"$f":"IF(BD1427=BC1427,0,IF(BD1427=$I1406,1,0))","v":0},{"$f":"IF(BE1427=BD1427,0,IF(BE1427=$I1406,1,0))","v":0},{"$f":"IF(BF1427=BE1427,0,IF(BF1427=$I1406,1,0))","v":0},{"$f":"IF(BG1427=BF1427,0,IF(BG1427=$I1406,1,0))","v":0},{"$f":"IF(BH1427=BG1427,0,IF(BH1427=$I1406,1,0))","v":0},{"$f":"IF(BI1427=BH1427,0,IF(BI1427=$I1406,1,0))","v":0},{"$f":"IF(BJ1427=BI1427,0,IF(BJ1427=$I1406,1,0))","v":0},null,{"$f":"IF(BL1427=BJ1427,0,IF(BL1427=$I1406,1,0))","v":0},{"$f":"IF(BM1427=BL1427,0,IF(BM1427=$I1406,1,0))","v":0},{"$f":"IF(BN1427=BM1427,0,IF(BN1427=$I1406,1,0))","v":0},{"$f":"IF(BO1427=BN1427,0,IF(BO1427=$I1406,1,0))","v":0},{"$f":"IF(BP1427=BO1427,0,IF(BP1427=$I1406,1,0))","v":0},{"$f":"IF(BQ1427=BP1427,0,IF(BQ1427=$I1406,1,0))","v":0},{"$f":"IF(BR1427=BQ1427,0,IF(BR1427=$I1406,1,0))","v":0},{"$f":"IF(BS1427=BR1427,0,IF(BS1427=$I1406,1,0))","v":0},{"$f":"IF(BT1427=BS1427,0,IF(BT1427=$I1406,1,0))","v":0},{"$f":"IF(BU1427=BT1427,0,IF(BU1427=$I1406,1,0))","v":0},{"$f":"IF(BV1427=BU1427,0,IF(BV1427=$I1406,1,0))","v":0},{"$f":"IF(BW1427=BV1427,0,IF(BW1427=$I1406,1,0))","v":0},null,{"$f":"IF(BY1427=BW1427,0,IF(BY1427=$I1406,1,0))","v":0},{"$f":"IF(BZ1427=BY1427,0,IF(BZ1427=$I1406,1,0))","v":0},{"$f":"IF(CA1427=BZ1427,0,IF(CA1427=$I1406,1,0))","v":0},{"$f":"IF(CB1427=CA1427,0,IF(CB1427=$I1406,1,0))","v":0},{"$f":"IF(CC1427=CB1427,0,IF(CC1427=$I1406,1,0))","v":0},{"$f":"IF(CD1427=CC1427,0,IF(CD1427=$I1406,1,0))","v":0},{"$f":"IF(CE1427=CD1427,0,IF(CE1427=$I1406,1,0))","v":0},{"$f":"IF(CF1427=CE1427,0,IF(CF1427=$I1406,1,0))","v":0},{"$f":"IF(CG1427=CF1427,0,IF(CG1427=$I1406,1,0))","v":0},{"$f":"IF(CH1427=CG1427,0,IF(CH1427=$I1406,1,0))","v":0},{"$f":"IF(CI1427=CH1427,0,IF(CI1427=$I1406,1,0))","v":0},{"$f":"IF(CJ1427=CI1427,0,IF(CJ1427=$I1406,1,0))","v":0},null,{"$f":"IF(CL1427=CJ1427,0,IF(CL1427=$I1406,1,0))","v":0},{"$f":"IF(CM1427=CL1427,0,IF(CM1427=$I1406,1,0))","v":0},{"$f":"IF(CN1427=CM1427,0,IF(CN1427=$I1406,1,0))","v":0},{"$f":"IF(CO1427=CN1427,0,IF(CO1427=$I1406,1,0))","v":0},{"$f":"IF(CP1427=CO1427,0,IF(CP1427=$I1406,1,0))","v":0},{"$f":"IF(CQ1427=CP1427,0,IF(CQ1427=$I1406,1,0))","v":0},{"$f":"IF(CR1427=CQ1427,0,IF(CR1427=$I1406,1,0))","v":0},{"$f":"IF(CS1427=CR1427,0,IF(CS1427=$I1406,1,0))","v":0},{"$f":"IF(CT1427=CS1427,0,IF(CT1427=$I1406,1,0))","v":0},{"$f":"IF(CU1427=CT1427,0,IF(CU1427=$I1406,1,0))","v":0},{"$f":"IF(CV1427=CU1427,0,IF(CV1427=$I1406,1,0))","v":0},{"$f":"IF(CW1427=CV1427,0,IF(CW1427=$I1406,1,0))","v":0},null,{"$f":"IF(CY1427=CW1427,0,IF(CY1427=$I1406,1,0))","v":0},{"$f":"IF(CZ1427=CY1427,0,IF(CZ1427=$I1406,1,0))","v":0},{"$f":"IF(DA1427=CZ1427,0,IF(DA1427=$I1406,1,0))","v":0},{"$f":"IF(DB1427=DA1427,0,IF(DB1427=$I1406,1,0))","v":0},{"$f":"IF(DC1427=DB1427,0,IF(DC1427=$I1406,1,0))","v":0},{"$f":"IF(DD1427=DC1427,0,IF(DD1427=$I1406,1,0))","v":0},{"$f":"IF(DE1427=DD1427,0,IF(DE1427=$I1406,1,0))","v":0},{"$f":"IF(DF1427=DE1427,0,IF(DF1427=$I1406,1,0))","v":0},{"$f":"IF(DG1427=DF1427,0,IF(DG1427=$I1406,1,0))","v":0},{"$f":"IF(DH1427=DG1427,0,IF(DH1427=$I1406,1,0))","v":0},{"$f":"IF(DI1427=DH1427,0,IF(DI1427=$I1406,1,0))","v":0},{"$f":"IF(DJ1427=DI1427,0,IF(DJ1427=$I1406,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1430}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1406,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1431}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1426,Y$5+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,Y$5+24,4)))/(12/$G1424)*Y1428","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1426,AL$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,AL$3+24,4)))/(12/$G1424)*AL1428","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT1426,AN$5+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,AN$5+24,4)))/(12/$G1424)*AN1428","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1426,AY$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,AY$3+24,4)))/(12/$G1424)*AY1428","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1426,AZ$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,AZ$3+24,4)))/(12/$G1424)*AZ1428","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1426,BA$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,BA$3+24,4)))/(12/$G1424)*BA1428","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1426,BL$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,BL$3+24,4)))/(12/$G1424)*BL1428","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1426,BM$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,BM$3+24,4)))/(12/$G1424)*BM1428","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1426,BN$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,BN$3+24,4)))/(12/$G1424)*BN1428","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1426,BY$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,BY$3+24,4)))/(12/$G1424)*BY1428","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1426,BZ$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,BZ$3+24,4)))/(12/$G1424)*BZ1428","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1426,CA$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,CA$3+24,4)))/(12/$G1424)*CA1428","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1426,CL$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,CL$3+24,4)))/(12/$G1424)*CL1428","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1426,CM$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,CM$3+24,4)))/(12/$G1424)*CM1428","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1426,CN$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,CN$3+24,4)))/(12/$G1424)*CN1428","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1426,CY$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,CY$3+24,4)))/(12/$G1424)*CY1428","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1426,CZ$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,CZ$3+24,4)))/(12/$G1424)*CZ1428","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1426,DA$3+25-(12/$G1424),4)&\":\"&ADDRESS($DT1426,DA$3+24,4)))/(12/$G1424)*DA1428","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1432}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1432","v":0},{"$f":"IF(SUM($Y1433:Y1433)>1,ROUNDUP(Z1432,0),Z1432)","v":0},{"$f":"IF(SUM($Y1433:Z1433)>1,ROUNDUP(AA1432,0),AA1432)","v":1},{"$f":"IF(SUM($Y1433:AA1433)>1,ROUNDUP(AB1432,0),AB1432)","v":0},{"$f":"IF(SUM($Y1433:AB1433)>1,ROUNDUP(AC1432,0),AC1432)","v":0},{"$f":"IF(SUM($Y1433:AC1433)>1,ROUNDUP(AD1432,0),AD1432)","v":1},{"$f":"IF(SUM($Y1433:AD1433)>1,ROUNDUP(AE1432,0),AE1432)","v":0},{"$f":"IF(SUM($Y1433:AE1433)>1,ROUNDUP(AF1432,0),AF1432)","v":0},{"$f":"IF(SUM($Y1433:AF1433)>1,ROUNDUP(AG1432,0),AG1432)","v":1},{"$f":"IF(SUM($Y1433:AG1433)>1,ROUNDUP(AH1432,0),AH1432)","v":0},{"$f":"IF(SUM($Y1433:AH1433)>1,ROUNDUP(AI1432,0),AI1432)","v":0},{"$f":"IF(SUM($Y1433:AI1433)>1,ROUNDUP(AJ1432,0),AJ1432)","v":1},null,{"$f":"IF(SUM($Y1433:AK1433)>1,ROUNDUP(AL1432,0),AL1432)","v":0},{"$f":"IF(SUM($Y1433:AL1433)>1,ROUNDUP(AM1432,0),AM1432)","v":0},{"$f":"IF(SUM($Y1433:AM1433)>1,ROUNDUP(AN1432,0),AN1432)","v":1},{"$f":"IF(SUM($Y1433:AN1433)>1,ROUNDUP(AO1432,0),AO1432)","v":0},{"$f":"IF(SUM($Y1433:AO1433)>1,ROUNDUP(AP1432,0),AP1432)","v":0},{"$f":"IF(SUM($Y1433:AP1433)>1,ROUNDUP(AQ1432,0),AQ1432)","v":1},{"$f":"IF(SUM($Y1433:AQ1433)>1,ROUNDUP(AR1432,0),AR1432)","v":0},{"$f":"IF(SUM($Y1433:AR1433)>1,ROUNDUP(AS1432,0),AS1432)","v":0},{"$f":"IF(SUM($Y1433:AS1433)>1,ROUNDUP(AT1432,0),AT1432)","v":1},{"$f":"IF(SUM($Y1433:AT1433)>1,ROUNDUP(AU1432,0),AU1432)","v":0},{"$f":"IF(SUM($Y1433:AU1433)>1,ROUNDUP(AV1432,0),AV1432)","v":0},{"$f":"IF(SUM($Y1433:AV1433)>1,ROUNDUP(AW1432,0),AW1432)","v":1},null,{"$f":"IF(SUM($Y1433:AX1433)>1,ROUNDUP(AY1432,0),AY1432)","v":0},{"$f":"IF(SUM($Y1433:AY1433)>1,ROUNDUP(AZ1432,0),AZ1432)","v":0},{"$f":"IF(SUM($Y1433:AZ1433)>1,ROUNDUP(BA1432,0),BA1432)","v":1},{"$f":"IF(SUM($Y1433:BA1433)>1,ROUNDUP(BB1432,0),BB1432)","v":0},{"$f":"IF(SUM($Y1433:BB1433)>1,ROUNDUP(BC1432,0),BC1432)","v":0},{"$f":"IF(SUM($Y1433:BC1433)>1,ROUNDUP(BD1432,0),BD1432)","v":1},{"$f":"IF(SUM($Y1433:BD1433)>1,ROUNDUP(BE1432,0),BE1432)","v":0},{"$f":"IF(SUM($Y1433:BE1433)>1,ROUNDUP(BF1432,0),BF1432)","v":0},{"$f":"IF(SUM($Y1433:BF1433)>1,ROUNDUP(BG1432,0),BG1432)","v":1},{"$f":"IF(SUM($Y1433:BG1433)>1,ROUNDUP(BH1432,0),BH1432)","v":0},{"$f":"IF(SUM($Y1433:BH1433)>1,ROUNDUP(BI1432,0),BI1432)","v":0},{"$f":"IF(SUM($Y1433:BI1433)>1,ROUNDUP(BJ1432,0),BJ1432)","v":1},null,{"$f":"IF(SUM($Y1433:BK1433)>1,ROUNDUP(BL1432,0),BL1432)","v":0},{"$f":"IF(SUM($Y1433:BL1433)>1,ROUNDUP(BM1432,0),BM1432)","v":0},{"$f":"IF(SUM($Y1433:BM1433)>1,ROUNDUP(BN1432,0),BN1432)","v":1},{"$f":"IF(SUM($Y1433:BN1433)>1,ROUNDUP(BO1432,0),BO1432)","v":0},{"$f":"IF(SUM($Y1433:BO1433)>1,ROUNDUP(BP1432,0),BP1432)","v":0},{"$f":"IF(SUM($Y1433:BP1433)>1,ROUNDUP(BQ1432,0),BQ1432)","v":1},{"$f":"IF(SUM($Y1433:BQ1433)>1,ROUNDUP(BR1432,0),BR1432)","v":0},{"$f":"IF(SUM($Y1433:BR1433)>1,ROUNDUP(BS1432,0),BS1432)","v":0},{"$f":"IF(SUM($Y1433:BS1433)>1,ROUNDUP(BT1432,0),BT1432)","v":1},{"$f":"IF(SUM($Y1433:BT1433)>1,ROUNDUP(BU1432,0),BU1432)","v":0},{"$f":"IF(SUM($Y1433:BU1433)>1,ROUNDUP(BV1432,0),BV1432)","v":0},{"$f":"IF(SUM($Y1433:BV1433)>1,ROUNDUP(BW1432,0),BW1432)","v":1},null,{"$f":"IF(SUM($Y1433:BX1433)>1,ROUNDUP(BY1432,0),BY1432)","v":0},{"$f":"IF(SUM($Y1433:BY1433)>1,ROUNDUP(BZ1432,0),BZ1432)","v":0},{"$f":"IF(SUM($Y1433:BZ1433)>1,ROUNDUP(CA1432,0),CA1432)","v":1},{"$f":"IF(SUM($Y1433:CA1433)>1,ROUNDUP(CB1432,0),CB1432)","v":0},{"$f":"IF(SUM($Y1433:CB1433)>1,ROUNDUP(CC1432,0),CC1432)","v":0},{"$f":"IF(SUM($Y1433:CC1433)>1,ROUNDUP(CD1432,0),CD1432)","v":1},{"$f":"IF(SUM($Y1433:CD1433)>1,ROUNDUP(CE1432,0),CE1432)","v":0},{"$f":"IF(SUM($Y1433:CE1433)>1,ROUNDUP(CF1432,0),CF1432)","v":0},{"$f":"IF(SUM($Y1433:CF1433)>1,ROUNDUP(CG1432,0),CG1432)","v":1},{"$f":"IF(SUM($Y1433:CG1433)>1,ROUNDUP(CH1432,0),CH1432)","v":0},{"$f":"IF(SUM($Y1433:CH1433)>1,ROUNDUP(CI1432,0),CI1432)","v":0},{"$f":"IF(SUM($Y1433:CI1433)>1,ROUNDUP(CJ1432,0),CJ1432)","v":1},null,{"$f":"IF(SUM($Y1433:CK1433)>1,ROUNDUP(CL1432,0),CL1432)","v":0},{"$f":"IF(SUM($Y1433:CL1433)>1,ROUNDUP(CM1432,0),CM1432)","v":0},{"$f":"IF(SUM($Y1433:CM1433)>1,ROUNDUP(CN1432,0),CN1432)","v":1},{"$f":"IF(SUM($Y1433:CN1433)>1,ROUNDUP(CO1432,0),CO1432)","v":0},{"$f":"IF(SUM($Y1433:CO1433)>1,ROUNDUP(CP1432,0),CP1432)","v":0},{"$f":"IF(SUM($Y1433:CP1433)>1,ROUNDUP(CQ1432,0),CQ1432)","v":1},{"$f":"IF(SUM($Y1433:CQ1433)>1,ROUNDUP(CR1432,0),CR1432)","v":0},{"$f":"IF(SUM($Y1433:CR1433)>1,ROUNDUP(CS1432,0),CS1432)","v":0},{"$f":"IF(SUM($Y1433:CS1433)>1,ROUNDUP(CT1432,0),CT1432)","v":1},{"$f":"IF(SUM($Y1433:CT1433)>1,ROUNDUP(CU1432,0),CU1432)","v":0},{"$f":"IF(SUM($Y1433:CU1433)>1,ROUNDUP(CV1432,0),CV1432)","v":0},{"$f":"IF(SUM($Y1433:CV1433)>1,ROUNDUP(CW1432,0),CW1432)","v":1},null,{"$f":"IF(SUM($Y1433:CX1433)>1,ROUNDUP(CY1432,0),CY1432)","v":0},{"$f":"IF(SUM($Y1433:CY1433)>1,ROUNDUP(CZ1432,0),CZ1432)","v":0},{"$f":"IF(SUM($Y1433:CZ1433)>1,ROUNDUP(DA1432,0),DA1432)","v":1},{"$f":"IF(SUM($Y1433:DA1433)>1,ROUNDUP(DB1432,0),DB1432)","v":0},{"$f":"IF(SUM($Y1433:DB1433)>1,ROUNDUP(DC1432,0),DC1432)","v":0},{"$f":"IF(SUM($Y1433:DC1433)>1,ROUNDUP(DD1432,0),DD1432)","v":1},{"$f":"IF(SUM($Y1433:DD1433)>1,ROUNDUP(DE1432,0),DE1432)","v":0},{"$f":"IF(SUM($Y1433:DE1433)>1,ROUNDUP(DF1432,0),DF1432)","v":0},{"$f":"IF(SUM($Y1433:DF1433)>1,ROUNDUP(DG1432,0),DG1432)","v":1},{"$f":"IF(SUM($Y1433:DG1433)>1,ROUNDUP(DH1432,0),DH1432)","v":0},{"$f":"IF(SUM($Y1433:DH1433)>1,ROUNDUP(DI1432,0),DI1432)","v":0},{"$f":"IF(SUM($Y1433:DI1433)>1,ROUNDUP(DJ1432,0),DJ1432)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1433}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1410<1,0,PMT(Y1423/$G1424,$I1406-X1427,X1410)*Y1432)","v":0},{"$f":"IF(Y1410<1,0,PMT(Z1423/$G1424,$I1406-Y1427,Y1410)*Z1432)","v":0},{"$f":"IF(Z1410<1,0,PMT(AA1423/$G1424,$I1406-Z1427,Z1410)*AA1432)","v":0},{"$f":"IF(AA1410<1,0,PMT(AB1423/$G1424,$I1406-AA1427,AA1410)*AB1432)","v":0},{"$f":"IF(AB1410<1,0,PMT(AC1423/$G1424,$I1406-AB1427,AB1410)*AC1432)","v":0},{"$f":"IF(AC1410<1,0,PMT(AD1423/$G1424,$I1406-AC1427,AC1410)*AD1432)","v":0},{"$f":"IF(AD1410<1,0,PMT(AE1423/$G1424,$I1406-AD1427,AD1410)*AE1432)","v":0},{"$f":"IF(AE1410<1,0,PMT(AF1423/$G1424,$I1406-AE1427,AE1410)*AF1432)","v":0},{"$f":"IF(AF1410<1,0,PMT(AG1423/$G1424,$I1406-AF1427,AF1410)*AG1432)","v":0},{"$f":"IF(AG1410<1,0,PMT(AH1423/$G1424,$I1406-AG1427,AG1410)*AH1432)","v":0},{"$f":"IF(AH1410<1,0,PMT(AI1423/$G1424,$I1406-AH1427,AH1410)*AI1432)","v":0},{"$f":"IF(AI1410<1,0,PMT(AJ1423/$G1424,$I1406-AI1427,AI1410)*AJ1432)","v":0},null,{"$f":"IF(AJ1410<1,0,PMT(AL1423/$G1424,$I1406-AJ1427,AJ1410)*AL1432)","v":0},{"$f":"IF(AL1410<1,0,PMT(AM1423/$G1424,$I1406-AL1427,AL1410)*AM1432)","v":0},{"$f":"IF(AM1410<1,0,PMT(AN1423/$G1424,$I1406-AM1427,AM1410)*AN1432)","v":0},{"$f":"IF(AN1410<1,0,PMT(AO1423/$G1424,$I1406-AN1427,AN1410)*AO1432)","v":0},{"$f":"IF(AO1410<1,0,PMT(AP1423/$G1424,$I1406-AO1427,AO1410)*AP1432)","v":0},{"$f":"IF(AP1410<1,0,PMT(AQ1423/$G1424,$I1406-AP1427,AP1410)*AQ1432)","v":0},{"$f":"IF(AQ1410<1,0,PMT(AR1423/$G1424,$I1406-AQ1427,AQ1410)*AR1432)","v":0},{"$f":"IF(AR1410<1,0,PMT(AS1423/$G1424,$I1406-AR1427,AR1410)*AS1432)","v":0},{"$f":"IF(AS1410<1,0,PMT(AT1423/$G1424,$I1406-AS1427,AS1410)*AT1432)","v":0},{"$f":"IF(AT1410<1,0,PMT(AU1423/$G1424,$I1406-AT1427,AT1410)*AU1432)","v":0},{"$f":"IF(AU1410<1,0,PMT(AV1423/$G1424,$I1406-AU1427,AU1410)*AV1432)","v":0},{"$f":"IF(AV1410<1,0,PMT(AW1423/$G1424,$I1406-AV1427,AV1410)*AW1432)","v":0},null,{"$f":"IF(AW1410<1,0,PMT(AY1423/$G1424,$I1406-AW1427,AW1410)*AY1432)","v":0},{"$f":"IF(AY1410<1,0,PMT(AZ1423/$G1424,$I1406-AY1427,AY1410)*AZ1432)","v":0},{"$f":"IF(AZ1410<1,0,PMT(BA1423/$G1424,$I1406-AZ1427,AZ1410)*BA1432)","v":0},{"$f":"IF(BA1410<1,0,PMT(BB1423/$G1424,$I1406-BA1427,BA1410)*BB1432)","v":0},{"$f":"IF(BB1410<1,0,PMT(BC1423/$G1424,$I1406-BB1427,BB1410)*BC1432)","v":0},{"$f":"IF(BC1410<1,0,PMT(BD1423/$G1424,$I1406-BC1427,BC1410)*BD1432)","v":0},{"$f":"IF(BD1410<1,0,PMT(BE1423/$G1424,$I1406-BD1427,BD1410)*BE1432)","v":0},{"$f":"IF(BE1410<1,0,PMT(BF1423/$G1424,$I1406-BE1427,BE1410)*BF1432)","v":0},{"$f":"IF(BF1410<1,0,PMT(BG1423/$G1424,$I1406-BF1427,BF1410)*BG1432)","v":0},{"$f":"IF(BG1410<1,0,PMT(BH1423/$G1424,$I1406-BG1427,BG1410)*BH1432)","v":0},{"$f":"IF(BH1410<1,0,PMT(BI1423/$G1424,$I1406-BH1427,BH1410)*BI1432)","v":0},{"$f":"IF(BI1410<1,0,PMT(BJ1423/$G1424,$I1406-BI1427,BI1410)*BJ1432)","v":0},null,{"$f":"IF(BJ1410<1,0,PMT(BL1423/$G1424,$I1406-BJ1427,BJ1410)*BL1432)","v":0},{"$f":"IF(BL1410<1,0,PMT(BM1423/$G1424,$I1406-BL1427,BL1410)*BM1432)","v":0},{"$f":"IF(BM1410<1,0,PMT(BN1423/$G1424,$I1406-BM1427,BM1410)*BN1432)","v":0},{"$f":"IF(BN1410<1,0,PMT(BO1423/$G1424,$I1406-BN1427,BN1410)*BO1432)","v":0},{"$f":"IF(BO1410<1,0,PMT(BP1423/$G1424,$I1406-BO1427,BO1410)*BP1432)","v":0},{"$f":"IF(BP1410<1,0,PMT(BQ1423/$G1424,$I1406-BP1427,BP1410)*BQ1432)","v":0},{"$f":"IF(BQ1410<1,0,PMT(BR1423/$G1424,$I1406-BQ1427,BQ1410)*BR1432)","v":0},{"$f":"IF(BR1410<1,0,PMT(BS1423/$G1424,$I1406-BR1427,BR1410)*BS1432)","v":0},{"$f":"IF(BS1410<1,0,PMT(BT1423/$G1424,$I1406-BS1427,BS1410)*BT1432)","v":0},{"$f":"IF(BT1410<1,0,PMT(BU1423/$G1424,$I1406-BT1427,BT1410)*BU1432)","v":0},{"$f":"IF(BU1410<1,0,PMT(BV1423/$G1424,$I1406-BU1427,BU1410)*BV1432)","v":0},{"$f":"IF(BV1410<1,0,PMT(BW1423/$G1424,$I1406-BV1427,BV1410)*BW1432)","v":0},null,{"$f":"IF(BW1410<1,0,PMT(BY1423/$G1424,$I1406-BW1427,BW1410)*BY1432)","v":0},{"$f":"IF(BY1410<1,0,PMT(BZ1423/$G1424,$I1406-BY1427,BY1410)*BZ1432)","v":0},{"$f":"IF(BZ1410<1,0,PMT(CA1423/$G1424,$I1406-BZ1427,BZ1410)*CA1432)","v":0},{"$f":"IF(CA1410<1,0,PMT(CB1423/$G1424,$I1406-CA1427,CA1410)*CB1432)","v":0},{"$f":"IF(CB1410<1,0,PMT(CC1423/$G1424,$I1406-CB1427,CB1410)*CC1432)","v":0},{"$f":"IF(CC1410<1,0,PMT(CD1423/$G1424,$I1406-CC1427,CC1410)*CD1432)","v":0},{"$f":"IF(CD1410<1,0,PMT(CE1423/$G1424,$I1406-CD1427,CD1410)*CE1432)","v":0},{"$f":"IF(CE1410<1,0,PMT(CF1423/$G1424,$I1406-CE1427,CE1410)*CF1432)","v":0},{"$f":"IF(CF1410<1,0,PMT(CG1423/$G1424,$I1406-CF1427,CF1410)*CG1432)","v":0},{"$f":"IF(CG1410<1,0,PMT(CH1423/$G1424,$I1406-CG1427,CG1410)*CH1432)","v":0},{"$f":"IF(CH1410<1,0,PMT(CI1423/$G1424,$I1406-CH1427,CH1410)*CI1432)","v":0},{"$f":"IF(CI1410<1,0,PMT(CJ1423/$G1424,$I1406-CI1427,CI1410)*CJ1432)","v":0},null,{"$f":"IF(CJ1410<1,0,PMT(CL1423/$G1424,$I1406-CJ1427,CJ1410)*CL1432)","v":0},{"$f":"IF(CL1410<1,0,PMT(CM1423/$G1424,$I1406-CL1427,CL1410)*CM1432)","v":0},{"$f":"IF(CM1410<1,0,PMT(CN1423/$G1424,$I1406-CM1427,CM1410)*CN1432)","v":0},{"$f":"IF(CN1410<1,0,PMT(CO1423/$G1424,$I1406-CN1427,CN1410)*CO1432)","v":0},{"$f":"IF(CO1410<1,0,PMT(CP1423/$G1424,$I1406-CO1427,CO1410)*CP1432)","v":0},{"$f":"IF(CP1410<1,0,PMT(CQ1423/$G1424,$I1406-CP1427,CP1410)*CQ1432)","v":0},{"$f":"IF(CQ1410<1,0,PMT(CR1423/$G1424,$I1406-CQ1427,CQ1410)*CR1432)","v":0},{"$f":"IF(CR1410<1,0,PMT(CS1423/$G1424,$I1406-CR1427,CR1410)*CS1432)","v":0},{"$f":"IF(CS1410<1,0,PMT(CT1423/$G1424,$I1406-CS1427,CS1410)*CT1432)","v":0},{"$f":"IF(CT1410<1,0,PMT(CU1423/$G1424,$I1406-CT1427,CT1410)*CU1432)","v":0},{"$f":"IF(CU1410<1,0,PMT(CV1423/$G1424,$I1406-CU1427,CU1410)*CV1432)","v":0},{"$f":"IF(CV1410<1,0,PMT(CW1423/$G1424,$I1406-CV1427,CV1410)*CW1432)","v":0},null,{"$f":"IF(CW1410<1,0,PMT(CY1423/$G1424,$I1406-CW1427,CW1410)*CY1432)","v":0},{"$f":"IF(CY1410<1,0,PMT(CZ1423/$G1424,$I1406-CY1427,CY1410)*CZ1432)","v":0},{"$f":"IF(CZ1410<1,0,PMT(DA1423/$G1424,$I1406-CZ1427,CZ1410)*DA1432)","v":0},{"$f":"IF(DA1410<1,0,PMT(DB1423/$G1424,$I1406-DA1427,DA1410)*DB1432)","v":0},{"$f":"IF(DB1410<1,0,PMT(DC1423/$G1424,$I1406-DB1427,DB1410)*DC1432)","v":0},{"$f":"IF(DC1410<1,0,PMT(DD1423/$G1424,$I1406-DC1427,DC1410)*DD1432)","v":0},{"$f":"IF(DD1410<1,0,PMT(DE1423/$G1424,$I1406-DD1427,DD1410)*DE1432)","v":0},{"$f":"IF(DE1410<1,0,PMT(DF1423/$G1424,$I1406-DE1427,DE1410)*DF1432)","v":0},{"$f":"IF(DF1410<1,0,PMT(DG1423/$G1424,$I1406-DF1427,DF1410)*DG1432)","v":0},{"$f":"IF(DG1410<1,0,PMT(DH1423/$G1424,$I1406-DG1427,DG1410)*DH1432)","v":0},{"$f":"IF(DH1410<1,0,PMT(DI1423/$G1424,$I1406-DH1427,DH1410)*DI1432)","v":0},{"$f":"IF(DI1410<1,0,PMT(DJ1423/$G1424,$I1406-DI1427,DI1410)*DJ1432)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1434}]
[{"$f":"IF(J1435=0,1,0)","v":1},{"$f":"\"A\"&C1435","v":"A50"},{"$f":"+C1406+1","v":50},null,{"$f":"\"Lån \"&C1435","v":"Lån 50"},"Realkreditlån","Fast","DKK",120,null,"Resultat\nValuta","Rente pct., ændr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(Y1452:AJ1452)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AL1452:AW1452)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AY1452:BJ1452)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BL1452:BW1452)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BY1452:CJ1452)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CL1452:CW1452)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CY1452:DJ1452)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1435}]
[{"$f":"A1435","v":1},{"$f":"\"B\"&C1435","v":"B50"},null,null,"Fordelingskode",43,null,null,null,null,null,"Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1454=1,X1439*-Y1452/$G1453*SUM(Y1461:AJ1461),X1439*-Y1452/$G1453*Y1461)","v":0},{"$f":"IF(Z1454=1,Y1439*-Z1452/$G1453*SUM(Z1461:AL1461),Y1439*-Z1452/$G1453*Z1461)","v":0},{"$f":"IF(AA1454=1,Z1439*-AA1452/$G1453*SUM(AA1461:AM1461),Z1439*-AA1452/$G1453*AA1461)","v":0},{"$f":"IF(AB1454=1,AA1439*-AB1452/$G1453*SUM(AB1461:AN1461),AA1439*-AB1452/$G1453*AB1461)","v":0},{"$f":"IF(AC1454=1,AB1439*-AC1452/$G1453*SUM(AC1461:AO1461),AB1439*-AC1452/$G1453*AC1461)","v":0},{"$f":"IF(AD1454=1,AC1439*-AD1452/$G1453*SUM(AD1461:AP1461),AC1439*-AD1452/$G1453*AD1461)","v":0},{"$f":"IF(AE1454=1,AD1439*-AE1452/$G1453*SUM(AE1461:AQ1461),AD1439*-AE1452/$G1453*AE1461)","v":0},{"$f":"IF(AF1454=1,AE1439*-AF1452/$G1453*SUM(AF1461:AR1461),AE1439*-AF1452/$G1453*AF1461)","v":0},{"$f":"IF(AG1454=1,AF1439*-AG1452/$G1453*SUM(AG1461:AS1461),AF1439*-AG1452/$G1453*AG1461)","v":0},{"$f":"IF(AH1454=1,AG1439*-AH1452/$G1453*SUM(AH1461:AT1461),AG1439*-AH1452/$G1453*AH1461)","v":0},{"$f":"IF(AI1454=1,AH1439*-AI1452/$G1453*SUM(AI1461:AU1461),AH1439*-AI1452/$G1453*AI1461)","v":0},{"$f":"IF(AJ1454=1,AI1439*-AJ1452/$G1453*SUM(AJ1461:AV1461),AI1439*-AJ1452/$G1453*AJ1461)","v":0},{"$f":"SUM(Y1436:AJ1436)","v":0},{"$f":"IF(AL1454=1,AJ1439*-AL1452/$G1453*SUM(AL1461:AW1461),AJ1439*-AL1452/$G1453*AL1461)","v":0},{"$f":"IF(AM1454=1,AL1439*-AM1452/$G1453*SUM(AM1461:AZ1461),AL1439*-AM1452/$G1453*AM1461)","v":0},{"$f":"IF(AN1454=1,AM1439*-AN1452/$G1453*SUM(AN1461:BA1461),AM1439*-AN1452/$G1453*AN1461)","v":0},{"$f":"IF(AO1454=1,AN1439*-AO1452/$G1453*SUM(AO1461:BB1461),AN1439*-AO1452/$G1453*AO1461)","v":0},{"$f":"IF(AP1454=1,AO1439*-AP1452/$G1453*SUM(AP1461:BC1461),AO1439*-AP1452/$G1453*AP1461)","v":0},{"$f":"IF(AQ1454=1,AP1439*-AQ1452/$G1453*SUM(AQ1461:BD1461),AP1439*-AQ1452/$G1453*AQ1461)","v":0},{"$f":"IF(AR1454=1,AQ1439*-AR1452/$G1453*SUM(AR1461:BE1461),AQ1439*-AR1452/$G1453*AR1461)","v":0},{"$f":"IF(AS1454=1,AR1439*-AS1452/$G1453*SUM(AS1461:BF1461),AR1439*-AS1452/$G1453*AS1461)","v":0},{"$f":"IF(AT1454=1,AS1439*-AT1452/$G1453*SUM(AT1461:BG1461),AS1439*-AT1452/$G1453*AT1461)","v":0},{"$f":"IF(AU1454=1,AT1439*-AU1452/$G1453*SUM(AU1461:BH1461),AT1439*-AU1452/$G1453*AU1461)","v":0},{"$f":"IF(AV1454=1,AU1439*-AV1452/$G1453*SUM(AV1461:BI1461),AU1439*-AV1452/$G1453*AV1461)","v":0},{"$f":"IF(AW1454=1,AV1439*-AW1452/$G1453*SUM(AW1461:BJ1461),AV1439*-AW1452/$G1453*AW1461)","v":0},{"$f":"SUM(AL1436:AW1436)","v":0},{"$f":"IF(AY1454=1,AW1439*-AY1452/$G1453*SUM(AY1461:BJ1461),AW1439*-AY1452/$G1453*AY1461)","v":0},{"$f":"IF(AZ1454=1,AY1439*-AZ1452/$G1453*SUM(AZ1461:BM1461),AY1439*-AZ1452/$G1453*AZ1461)","v":0},{"$f":"IF(BA1454=1,AZ1439*-BA1452/$G1453*SUM(BA1461:BN1461),AZ1439*-BA1452/$G1453*BA1461)","v":0},{"$f":"IF(BB1454=1,BA1439*-BB1452/$G1453*SUM(BB1461:BO1461),BA1439*-BB1452/$G1453*BB1461)","v":0},{"$f":"IF(BC1454=1,BB1439*-BC1452/$G1453*SUM(BC1461:BP1461),BB1439*-BC1452/$G1453*BC1461)","v":0},{"$f":"IF(BD1454=1,BC1439*-BD1452/$G1453*SUM(BD1461:BQ1461),BC1439*-BD1452/$G1453*BD1461)","v":0},{"$f":"IF(BE1454=1,BD1439*-BE1452/$G1453*SUM(BE1461:BR1461),BD1439*-BE1452/$G1453*BE1461)","v":0},{"$f":"IF(BF1454=1,BE1439*-BF1452/$G1453*SUM(BF1461:BS1461),BE1439*-BF1452/$G1453*BF1461)","v":0},{"$f":"IF(BG1454=1,BF1439*-BG1452/$G1453*SUM(BG1461:BT1461),BF1439*-BG1452/$G1453*BG1461)","v":0},{"$f":"IF(BH1454=1,BG1439*-BH1452/$G1453*SUM(BH1461:BU1461),BG1439*-BH1452/$G1453*BH1461)","v":0},{"$f":"IF(BI1454=1,BH1439*-BI1452/$G1453*SUM(BI1461:BV1461),BH1439*-BI1452/$G1453*BI1461)","v":0},{"$f":"IF(BJ1454=1,BI1439*-BJ1452/$G1453*SUM(BJ1461:BW1461),BI1439*-BJ1452/$G1453*BJ1461)","v":0},{"$f":"SUM(AY1436:BJ1436)","v":0},{"$f":"IF(BL1454=1,BJ1439*-BL1452/$G1453*SUM(BL1461:BW1461),BJ1439*-BL1452/$G1453*BL1461)","v":0},{"$f":"IF(BM1454=1,BL1439*-BM1452/$G1453*SUM(BM1461:BZ1461),BL1439*-BM1452/$G1453*BM1461)","v":0},{"$f":"IF(BN1454=1,BM1439*-BN1452/$G1453*SUM(BN1461:CA1461),BM1439*-BN1452/$G1453*BN1461)","v":0},{"$f":"IF(BO1454=1,BN1439*-BO1452/$G1453*SUM(BO1461:CB1461),BN1439*-BO1452/$G1453*BO1461)","v":0},{"$f":"IF(BP1454=1,BO1439*-BP1452/$G1453*SUM(BP1461:CC1461),BO1439*-BP1452/$G1453*BP1461)","v":0},{"$f":"IF(BQ1454=1,BP1439*-BQ1452/$G1453*SUM(BQ1461:CD1461),BP1439*-BQ1452/$G1453*BQ1461)","v":0},{"$f":"IF(BR1454=1,BQ1439*-BR1452/$G1453*SUM(BR1461:CE1461),BQ1439*-BR1452/$G1453*BR1461)","v":0},{"$f":"IF(BS1454=1,BR1439*-BS1452/$G1453*SUM(BS1461:CF1461),BR1439*-BS1452/$G1453*BS1461)","v":0},{"$f":"IF(BT1454=1,BS1439*-BT1452/$G1453*SUM(BT1461:CG1461),BS1439*-BT1452/$G1453*BT1461)","v":0},{"$f":"IF(BU1454=1,BT1439*-BU1452/$G1453*SUM(BU1461:CH1461),BT1439*-BU1452/$G1453*BU1461)","v":0},{"$f":"IF(BV1454=1,BU1439*-BV1452/$G1453*SUM(BV1461:CI1461),BU1439*-BV1452/$G1453*BV1461)","v":0},{"$f":"IF(BW1454=1,BV1439*-BW1452/$G1453*SUM(BW1461:CJ1461),BV1439*-BW1452/$G1453*BW1461)","v":0},{"$f":"SUM(BL1436:BW1436)","v":0},{"$f":"IF(BY1454=1,BW1439*-BY1452/$G1453*SUM(BY1461:CJ1461),BW1439*-BY1452/$G1453*BY1461)","v":0},{"$f":"IF(BZ1454=1,BY1439*-BZ1452/$G1453*SUM(BZ1461:CM1461),BY1439*-BZ1452/$G1453*BZ1461)","v":0},{"$f":"IF(CA1454=1,BZ1439*-CA1452/$G1453*SUM(CA1461:CN1461),BZ1439*-CA1452/$G1453*CA1461)","v":0},{"$f":"IF(CB1454=1,CA1439*-CB1452/$G1453*SUM(CB1461:CO1461),CA1439*-CB1452/$G1453*CB1461)","v":0},{"$f":"IF(CC1454=1,CB1439*-CC1452/$G1453*SUM(CC1461:CP1461),CB1439*-CC1452/$G1453*CC1461)","v":0},{"$f":"IF(CD1454=1,CC1439*-CD1452/$G1453*SUM(CD1461:CQ1461),CC1439*-CD1452/$G1453*CD1461)","v":0},{"$f":"IF(CE1454=1,CD1439*-CE1452/$G1453*SUM(CE1461:CR1461),CD1439*-CE1452/$G1453*CE1461)","v":0},{"$f":"IF(CF1454=1,CE1439*-CF1452/$G1453*SUM(CF1461:CS1461),CE1439*-CF1452/$G1453*CF1461)","v":0},{"$f":"IF(CG1454=1,CF1439*-CG1452/$G1453*SUM(CG1461:CT1461),CF1439*-CG1452/$G1453*CG1461)","v":0},{"$f":"IF(CH1454=1,CG1439*-CH1452/$G1453*SUM(CH1461:CU1461),CG1439*-CH1452/$G1453*CH1461)","v":0},{"$f":"IF(CI1454=1,CH1439*-CI1452/$G1453*SUM(CI1461:CV1461),CH1439*-CI1452/$G1453*CI1461)","v":0},{"$f":"IF(CJ1454=1,CI1439*-CJ1452/$G1453*SUM(CJ1461:CW1461),CI1439*-CJ1452/$G1453*CJ1461)","v":0},{"$f":"SUM(BY1436:CJ1436)","v":0},{"$f":"IF(CL1454=1,CJ1439*-CL1452/$G1453*SUM(CL1461:CW1461),CJ1439*-CL1452/$G1453*CL1461)","v":0},{"$f":"IF(CM1454=1,CL1439*-CM1452/$G1453*SUM(CM1461:CZ1461),CL1439*-CM1452/$G1453*CM1461)","v":0},{"$f":"IF(CN1454=1,CM1439*-CN1452/$G1453*SUM(CN1461:DA1461),CM1439*-CN1452/$G1453*CN1461)","v":0},{"$f":"IF(CO1454=1,CN1439*-CO1452/$G1453*SUM(CO1461:DB1461),CN1439*-CO1452/$G1453*CO1461)","v":0},{"$f":"IF(CP1454=1,CO1439*-CP1452/$G1453*SUM(CP1461:DC1461),CO1439*-CP1452/$G1453*CP1461)","v":0},{"$f":"IF(CQ1454=1,CP1439*-CQ1452/$G1453*SUM(CQ1461:DD1461),CP1439*-CQ1452/$G1453*CQ1461)","v":0},{"$f":"IF(CR1454=1,CQ1439*-CR1452/$G1453*SUM(CR1461:DE1461),CQ1439*-CR1452/$G1453*CR1461)","v":0},{"$f":"IF(CS1454=1,CR1439*-CS1452/$G1453*SUM(CS1461:DF1461),CR1439*-CS1452/$G1453*CS1461)","v":0},{"$f":"IF(CT1454=1,CS1439*-CT1452/$G1453*SUM(CT1461:DG1461),CS1439*-CT1452/$G1453*CT1461)","v":0},{"$f":"IF(CU1454=1,CT1439*-CU1452/$G1453*SUM(CU1461:DH1461),CT1439*-CU1452/$G1453*CU1461)","v":0},{"$f":"IF(CV1454=1,CU1439*-CV1452/$G1453*SUM(CV1461:DI1461),CU1439*-CV1452/$G1453*CV1461)","v":0},{"$f":"IF(CW1454=1,CV1439*-CW1452/$G1453*SUM(CW1461:DJ1461),CV1439*-CW1452/$G1453*CW1461)","v":0},{"$f":"SUM(CL1436:CW1436)","v":0},{"$f":"IF(CY1454=1,CW1439*-CY1452/$G1453*SUM(CY1461:DJ1461),CW1439*-CY1452/$G1453*CY1461)","v":0},{"$f":"IF(CZ1454=1,CY1439*-CZ1452/$G1453*SUM(CZ1461:DM1461),CY1439*-CZ1452/$G1453*CZ1461)","v":0},{"$f":"IF(DA1454=1,CZ1439*-DA1452/$G1453*SUM(DA1461:DN1461),CZ1439*-DA1452/$G1453*DA1461)","v":0},{"$f":"IF(DB1454=1,DA1439*-DB1452/$G1453*SUM(DB1461:DO1461),DA1439*-DB1452/$G1453*DB1461)","v":0},{"$f":"IF(DC1454=1,DB1439*-DC1452/$G1453*SUM(DC1461:DP1461),DB1439*-DC1452/$G1453*DC1461)","v":0},{"$f":"IF(DD1454=1,DC1439*-DD1452/$G1453*SUM(DD1461:DQ1461),DC1439*-DD1452/$G1453*DD1461)","v":0},{"$f":"IF(DE1454=1,DD1439*-DE1452/$G1453*SUM(DE1461:DR1461),DD1439*-DE1452/$G1453*DE1461)","v":0},{"$f":"IF(DF1454=1,DE1439*-DF1452/$G1453*SUM(DF1461:DS1461),DE1439*-DF1452/$G1453*DF1461)","v":0},{"$f":"IF(DG1454=1,DF1439*-DG1452/$G1453*SUM(DG1461:DT1461),DF1439*-DG1452/$G1453*DG1461)","v":0},{"$f":"IF(DH1454=1,DG1439*-DH1452/$G1453*SUM(DH1461:DU1461),DG1439*-DH1452/$G1453*DH1461)","v":0},{"$f":"IF(DI1454=1,DH1439*-DI1452/$G1453*SUM(DI1461:DU1461),DH1439*-DI1452/$G1453*DI1461)","v":0},{"$f":"IF(DJ1454=1,DI1439*-DJ1452/$G1453*SUM(DJ1461:DU1461),DI1439*-DJ1452/$G1453*DJ1461)","v":0},{"$f":"SUM(CY1436:DJ1436)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1436}]
[{"$f":"A1436","v":1},{"$f":"\"C\"&C1435","v":"C50"},null,null,"Rente, p.a.",null,null,"Indl. afdragsfrihed",null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1454=1,X1439*-$F1438/$G1453*SUM(Y1461:AJ1461),X1439*-$F1438/$G1453*Y1461)","v":0},{"$f":"IF(Z1454=1,Y1439*-$F1438/$G1453*SUM(Z1461:AL1461),Y1439*-$F1438/$G1453*Z1461)","v":0},{"$f":"IF(AA1454=1,Z1439*-$F1438/$G1453*SUM(AA1461:AM1461),Z1439*-$F1438/$G1453*AA1461)","v":0},{"$f":"IF(AB1454=1,AA1439*-$F1438/$G1453*SUM(AB1461:AN1461),AA1439*-$F1438/$G1453*AB1461)","v":0},{"$f":"IF(AC1454=1,AB1439*-$F1438/$G1453*SUM(AC1461:AO1461),AB1439*-$F1438/$G1453*AC1461)","v":0},{"$f":"IF(AD1454=1,AC1439*-$F1438/$G1453*SUM(AD1461:AP1461),AC1439*-$F1438/$G1453*AD1461)","v":0},{"$f":"IF(AE1454=1,AD1439*-$F1438/$G1453*SUM(AE1461:AQ1461),AD1439*-$F1438/$G1453*AE1461)","v":0},{"$f":"IF(AF1454=1,AE1439*-$F1438/$G1453*SUM(AF1461:AR1461),AE1439*-$F1438/$G1453*AF1461)","v":0},{"$f":"IF(AG1454=1,AF1439*-$F1438/$G1453*SUM(AG1461:AS1461),AF1439*-$F1438/$G1453*AG1461)","v":0},{"$f":"IF(AH1454=1,AG1439*-$F1438/$G1453*SUM(AH1461:AT1461),AG1439*-$F1438/$G1453*AH1461)","v":0},{"$f":"IF(AI1454=1,AH1439*-$F1438/$G1453*SUM(AI1461:AU1461),AH1439*-$F1438/$G1453*AI1461)","v":0},{"$f":"IF(AJ1454=1,AI1439*-$F1438/$G1453*SUM(AJ1461:AV1461),AI1439*-$F1438/$G1453*AJ1461)","v":0},{"$f":"SUM(Y1437:AJ1437)","v":0},{"$f":"IF(AL1454=1,AJ1439*-$F1438/$G1453*SUM(AL1461:AW1461),AJ1439*-$F1438/$G1453*AL1461)","v":0},{"$f":"IF(AM1454=1,AL1439*-$F1438/$G1453*SUM(AM1461:AZ1461),AL1439*-$F1438/$G1453*AM1461)","v":0},{"$f":"IF(AN1454=1,AM1439*-$F1438/$G1453*SUM(AN1461:BA1461),AM1439*-$F1438/$G1453*AN1461)","v":0},{"$f":"IF(AO1454=1,AN1439*-$F1438/$G1453*SUM(AO1461:BB1461),AN1439*-$F1438/$G1453*AO1461)","v":0},{"$f":"IF(AP1454=1,AO1439*-$F1438/$G1453*SUM(AP1461:BC1461),AO1439*-$F1438/$G1453*AP1461)","v":0},{"$f":"IF(AQ1454=1,AP1439*-$F1438/$G1453*SUM(AQ1461:BD1461),AP1439*-$F1438/$G1453*AQ1461)","v":0},{"$f":"IF(AR1454=1,AQ1439*-$F1438/$G1453*SUM(AR1461:BE1461),AQ1439*-$F1438/$G1453*AR1461)","v":0},{"$f":"IF(AS1454=1,AR1439*-$F1438/$G1453*SUM(AS1461:BF1461),AR1439*-$F1438/$G1453*AS1461)","v":0},{"$f":"IF(AT1454=1,AS1439*-$F1438/$G1453*SUM(AT1461:BG1461),AS1439*-$F1438/$G1453*AT1461)","v":0},{"$f":"IF(AU1454=1,AT1439*-$F1438/$G1453*SUM(AU1461:BH1461),AT1439*-$F1438/$G1453*AU1461)","v":0},{"$f":"IF(AV1454=1,AU1439*-$F1438/$G1453*SUM(AV1461:BI1461),AU1439*-$F1438/$G1453*AV1461)","v":0},{"$f":"IF(AW1454=1,AV1439*-$F1438/$G1453*SUM(AW1461:BJ1461),AV1439*-$F1438/$G1453*AW1461)","v":0},{"$f":"SUM(AL1437:AW1437)","v":0},{"$f":"IF(AY1454=1,AW1439*-$F1438/$G1453*SUM(AY1461:BJ1461),AW1439*-$F1438/$G1453*AY1461)","v":0},{"$f":"IF(AZ1454=1,AY1439*-$F1438/$G1453*SUM(AZ1461:BM1461),AY1439*-$F1438/$G1453*AZ1461)","v":0},{"$f":"IF(BA1454=1,AZ1439*-$F1438/$G1453*SUM(BA1461:BN1461),AZ1439*-$F1438/$G1453*BA1461)","v":0},{"$f":"IF(BB1454=1,BA1439*-$F1438/$G1453*SUM(BB1461:BO1461),BA1439*-$F1438/$G1453*BB1461)","v":0},{"$f":"IF(BC1454=1,BB1439*-$F1438/$G1453*SUM(BC1461:BP1461),BB1439*-$F1438/$G1453*BC1461)","v":0},{"$f":"IF(BD1454=1,BC1439*-$F1438/$G1453*SUM(BD1461:BQ1461),BC1439*-$F1438/$G1453*BD1461)","v":0},{"$f":"IF(BE1454=1,BD1439*-$F1438/$G1453*SUM(BE1461:BR1461),BD1439*-$F1438/$G1453*BE1461)","v":0},{"$f":"IF(BF1454=1,BE1439*-$F1438/$G1453*SUM(BF1461:BS1461),BE1439*-$F1438/$G1453*BF1461)","v":0},{"$f":"IF(BG1454=1,BF1439*-$F1438/$G1453*SUM(BG1461:BT1461),BF1439*-$F1438/$G1453*BG1461)","v":0},{"$f":"IF(BH1454=1,BG1439*-$F1438/$G1453*SUM(BH1461:BU1461),BG1439*-$F1438/$G1453*BH1461)","v":0},{"$f":"IF(BI1454=1,BH1439*-$F1438/$G1453*SUM(BI1461:BV1461),BH1439*-$F1438/$G1453*BI1461)","v":0},{"$f":"IF(BJ1454=1,BI1439*-$F1438/$G1453*SUM(BJ1461:BW1461),BI1439*-$F1438/$G1453*BJ1461)","v":0},{"$f":"SUM(AY1437:BJ1437)","v":0},{"$f":"IF(BL1454=1,BJ1439*-$F1438/$G1453*SUM(BL1461:BW1461),BJ1439*-$F1438/$G1453*BL1461)","v":0},{"$f":"IF(BM1454=1,BL1439*-$F1438/$G1453*SUM(BM1461:BZ1461),BL1439*-$F1438/$G1453*BM1461)","v":0},{"$f":"IF(BN1454=1,BM1439*-$F1438/$G1453*SUM(BN1461:CA1461),BM1439*-$F1438/$G1453*BN1461)","v":0},{"$f":"IF(BO1454=1,BN1439*-$F1438/$G1453*SUM(BO1461:CB1461),BN1439*-$F1438/$G1453*BO1461)","v":0},{"$f":"IF(BP1454=1,BO1439*-$F1438/$G1453*SUM(BP1461:CC1461),BO1439*-$F1438/$G1453*BP1461)","v":0},{"$f":"IF(BQ1454=1,BP1439*-$F1438/$G1453*SUM(BQ1461:CD1461),BP1439*-$F1438/$G1453*BQ1461)","v":0},{"$f":"IF(BR1454=1,BQ1439*-$F1438/$G1453*SUM(BR1461:CE1461),BQ1439*-$F1438/$G1453*BR1461)","v":0},{"$f":"IF(BS1454=1,BR1439*-$F1438/$G1453*SUM(BS1461:CF1461),BR1439*-$F1438/$G1453*BS1461)","v":0},{"$f":"IF(BT1454=1,BS1439*-$F1438/$G1453*SUM(BT1461:CG1461),BS1439*-$F1438/$G1453*BT1461)","v":0},{"$f":"IF(BU1454=1,BT1439*-$F1438/$G1453*SUM(BU1461:CH1461),BT1439*-$F1438/$G1453*BU1461)","v":0},{"$f":"IF(BV1454=1,BU1439*-$F1438/$G1453*SUM(BV1461:CI1461),BU1439*-$F1438/$G1453*BV1461)","v":0},{"$f":"IF(BW1454=1,BV1439*-$F1438/$G1453*SUM(BW1461:CJ1461),BV1439*-$F1438/$G1453*BW1461)","v":0},{"$f":"SUM(BL1437:BW1437)","v":0},{"$f":"IF(BY1454=1,BW1439*-$F1438/$G1453*SUM(BY1461:CJ1461),BW1439*-$F1438/$G1453*BY1461)","v":0},{"$f":"IF(BZ1454=1,BY1439*-$F1438/$G1453*SUM(BZ1461:CM1461),BY1439*-$F1438/$G1453*BZ1461)","v":0},{"$f":"IF(CA1454=1,BZ1439*-$F1438/$G1453*SUM(CA1461:CN1461),BZ1439*-$F1438/$G1453*CA1461)","v":0},{"$f":"IF(CB1454=1,CA1439*-$F1438/$G1453*SUM(CB1461:CO1461),CA1439*-$F1438/$G1453*CB1461)","v":0},{"$f":"IF(CC1454=1,CB1439*-$F1438/$G1453*SUM(CC1461:CP1461),CB1439*-$F1438/$G1453*CC1461)","v":0},{"$f":"IF(CD1454=1,CC1439*-$F1438/$G1453*SUM(CD1461:CQ1461),CC1439*-$F1438/$G1453*CD1461)","v":0},{"$f":"IF(CE1454=1,CD1439*-$F1438/$G1453*SUM(CE1461:CR1461),CD1439*-$F1438/$G1453*CE1461)","v":0},{"$f":"IF(CF1454=1,CE1439*-$F1438/$G1453*SUM(CF1461:CS1461),CE1439*-$F1438/$G1453*CF1461)","v":0},{"$f":"IF(CG1454=1,CF1439*-$F1438/$G1453*SUM(CG1461:CT1461),CF1439*-$F1438/$G1453*CG1461)","v":0},{"$f":"IF(CH1454=1,CG1439*-$F1438/$G1453*SUM(CH1461:CU1461),CG1439*-$F1438/$G1453*CH1461)","v":0},{"$f":"IF(CI1454=1,CH1439*-$F1438/$G1453*SUM(CI1461:CV1461),CH1439*-$F1438/$G1453*CI1461)","v":0},{"$f":"IF(CJ1454=1,CI1439*-$F1438/$G1453*SUM(CJ1461:CW1461),CI1439*-$F1438/$G1453*CJ1461)","v":0},{"$f":"SUM(BY1437:CJ1437)","v":0},{"$f":"IF(CL1454=1,CJ1439*-$F1438/$G1453*SUM(CL1461:CW1461),CJ1439*-$F1438/$G1453*CL1461)","v":0},{"$f":"IF(CM1454=1,CL1439*-$F1438/$G1453*SUM(CM1461:CZ1461),CL1439*-$F1438/$G1453*CM1461)","v":0},{"$f":"IF(CN1454=1,CM1439*-$F1438/$G1453*SUM(CN1461:DA1461),CM1439*-$F1438/$G1453*CN1461)","v":0},{"$f":"IF(CO1454=1,CN1439*-$F1438/$G1453*SUM(CO1461:DB1461),CN1439*-$F1438/$G1453*CO1461)","v":0},{"$f":"IF(CP1454=1,CO1439*-$F1438/$G1453*SUM(CP1461:DC1461),CO1439*-$F1438/$G1453*CP1461)","v":0},{"$f":"IF(CQ1454=1,CP1439*-$F1438/$G1453*SUM(CQ1461:DD1461),CP1439*-$F1438/$G1453*CQ1461)","v":0},{"$f":"IF(CR1454=1,CQ1439*-$F1438/$G1453*SUM(CR1461:DE1461),CQ1439*-$F1438/$G1453*CR1461)","v":0},{"$f":"IF(CS1454=1,CR1439*-$F1438/$G1453*SUM(CS1461:DF1461),CR1439*-$F1438/$G1453*CS1461)","v":0},{"$f":"IF(CT1454=1,CS1439*-$F1438/$G1453*SUM(CT1461:DG1461),CS1439*-$F1438/$G1453*CT1461)","v":0},{"$f":"IF(CU1454=1,CT1439*-$F1438/$G1453*SUM(CU1461:DH1461),CT1439*-$F1438/$G1453*CU1461)","v":0},{"$f":"IF(CV1454=1,CU1439*-$F1438/$G1453*SUM(CV1461:DI1461),CU1439*-$F1438/$G1453*CV1461)","v":0},{"$f":"IF(CW1454=1,CV1439*-$F1438/$G1453*SUM(CW1461:DJ1461),CV1439*-$F1438/$G1453*CW1461)","v":0},{"$f":"SUM(CL1437:CW1437)","v":0},{"$f":"IF(CY1454=1,CW1439*-$F1438/$G1453*SUM(CY1461:DJ1461),CW1439*-$F1438/$G1453*CY1461)","v":0},{"$f":"IF(CZ1454=1,CY1439*-$F1438/$G1453*SUM(CZ1461:DM1461),CY1439*-$F1438/$G1453*CZ1461)","v":0},{"$f":"IF(DA1454=1,CZ1439*-$F1438/$G1453*SUM(DA1461:DN1461),CZ1439*-$F1438/$G1453*DA1461)","v":0},{"$f":"IF(DB1454=1,DA1439*-$F1438/$G1453*SUM(DB1461:DO1461),DA1439*-$F1438/$G1453*DB1461)","v":0},{"$f":"IF(DC1454=1,DB1439*-$F1438/$G1453*SUM(DC1461:DP1461),DB1439*-$F1438/$G1453*DC1461)","v":0},{"$f":"IF(DD1454=1,DC1439*-$F1438/$G1453*SUM(DD1461:DQ1461),DC1439*-$F1438/$G1453*DD1461)","v":0},{"$f":"IF(DE1454=1,DD1439*-$F1438/$G1453*SUM(DE1461:DR1461),DD1439*-$F1438/$G1453*DE1461)","v":0},{"$f":"IF(DF1454=1,DE1439*-$F1438/$G1453*SUM(DF1461:DS1461),DE1439*-$F1438/$G1453*DF1461)","v":0},{"$f":"IF(DG1454=1,DF1439*-$F1438/$G1453*SUM(DG1461:DT1461),DF1439*-$F1438/$G1453*DG1461)","v":0},{"$f":"IF(DH1454=1,DG1439*-$F1438/$G1453*SUM(DH1461:DU1461),DG1439*-$F1438/$G1453*DH1461)","v":0},{"$f":"IF(DI1454=1,DH1439*-$F1438/$G1453*SUM(DI1461:DU1461),DH1439*-$F1438/$G1453*DI1461)","v":0},{"$f":"IF(DJ1454=1,DI1439*-$F1438/$G1453*SUM(DJ1461:DU1461),DI1439*-$F1438/$G1453*DJ1461)","v":0},{"$f":"SUM(CY1437:DJ1437)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1437}]
[1,{"$f":"\"D\"&C1435","v":"D50"},null,null,"Adm. bidrag, p.a.",null,null,"Lånetype",null,"Annuitetslån","Status\nValuta","Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1453=1,$J1435,IF(Y1454=1,-X1439,IF(Y1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-Y1458*Y1461,(Y1463-Y1436)*Y1458),0)))","v":0},{"$f":"IF(Z1453=1,$J1435,IF(Z1454=1,-Y1439,IF(Z1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-Z1458*Z1461,(Z1463-Z1436)*Z1458),0)))","v":0},{"$f":"IF(AA1453=1,$J1435,IF(AA1454=1,-Z1439,IF(AA1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AA1458*AA1461,(AA1463-AA1436)*AA1458),0)))","v":0},{"$f":"IF(AB1453=1,$J1435,IF(AB1454=1,-AA1439,IF(AB1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AB1458*AB1461,(AB1463-AB1436)*AB1458),0)))","v":0},{"$f":"IF(AC1453=1,$J1435,IF(AC1454=1,-AB1439,IF(AC1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AC1458*AC1461,(AC1463-AC1436)*AC1458),0)))","v":0},{"$f":"IF(AD1453=1,$J1435,IF(AD1454=1,-AC1439,IF(AD1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AD1458*AD1461,(AD1463-AD1436)*AD1458),0)))","v":0},{"$f":"IF(AE1453=1,$J1435,IF(AE1454=1,-AD1439,IF(AE1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AE1458*AE1461,(AE1463-AE1436)*AE1458),0)))","v":0},{"$f":"IF(AF1453=1,$J1435,IF(AF1454=1,-AE1439,IF(AF1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AF1458*AF1461,(AF1463-AF1436)*AF1458),0)))","v":0},{"$f":"IF(AG1453=1,$J1435,IF(AG1454=1,-AF1439,IF(AG1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AG1458*AG1461,(AG1463-AG1436)*AG1458),0)))","v":0},{"$f":"IF(AH1453=1,$J1435,IF(AH1454=1,-AG1439,IF(AH1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AH1458*AH1461,(AH1463-AH1436)*AH1458),0)))","v":0},{"$f":"IF(AI1453=1,$J1435,IF(AI1454=1,-AH1439,IF(AI1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AI1458*AI1461,(AI1463-AI1436)*AI1458),0)))","v":0},{"$f":"IF(AJ1453=1,$J1435,IF(AJ1454=1,-AI1439,IF(AJ1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AJ1458*AJ1461,(AJ1463-AJ1436)*AJ1458),0)))","v":0},{"$f":"SUM(Y1438:AJ1438)","v":0},{"$f":"IF(AL1453=1,$J1435,IF(AL1454=1,-AJ1439,IF(AL1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AL1458*AL1461,(AL1463-AL1436)*AL1458),0)))","v":0},{"$f":"IF(AM1453=1,$J1435,IF(AM1454=1,-AL1439,IF(AM1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AM1458*AM1461,(AM1463-AM1436)*AM1458),0)))","v":0},{"$f":"IF(AN1453=1,$J1435,IF(AN1454=1,-AM1439,IF(AN1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AN1458*AN1461,(AN1463-AN1436)*AN1458),0)))","v":0},{"$f":"IF(AO1453=1,$J1435,IF(AO1454=1,-AN1439,IF(AO1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AO1458*AO1461,(AO1463-AO1436)*AO1458),0)))","v":0},{"$f":"IF(AP1453=1,$J1435,IF(AP1454=1,-AO1439,IF(AP1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AP1458*AP1461,(AP1463-AP1436)*AP1458),0)))","v":0},{"$f":"IF(AQ1453=1,$J1435,IF(AQ1454=1,-AP1439,IF(AQ1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AQ1458*AQ1461,(AQ1463-AQ1436)*AQ1458),0)))","v":0},{"$f":"IF(AR1453=1,$J1435,IF(AR1454=1,-AQ1439,IF(AR1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AR1458*AR1461,(AR1463-AR1436)*AR1458),0)))","v":0},{"$f":"IF(AS1453=1,$J1435,IF(AS1454=1,-AR1439,IF(AS1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AS1458*AS1461,(AS1463-AS1436)*AS1458),0)))","v":0},{"$f":"IF(AT1453=1,$J1435,IF(AT1454=1,-AS1439,IF(AT1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AT1458*AT1461,(AT1463-AT1436)*AT1458),0)))","v":0},{"$f":"IF(AU1453=1,$J1435,IF(AU1454=1,-AT1439,IF(AU1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AU1458*AU1461,(AU1463-AU1436)*AU1458),0)))","v":0},{"$f":"IF(AV1453=1,$J1435,IF(AV1454=1,-AU1439,IF(AV1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AV1458*AV1461,(AV1463-AV1436)*AV1458),0)))","v":0},{"$f":"IF(AW1453=1,$J1435,IF(AW1454=1,-AV1439,IF(AW1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AW1458*AW1461,(AW1463-AW1436)*AW1458),0)))","v":0},{"$f":"SUM(AL1438:AW1438)","v":0},{"$f":"IF(AY1453=1,$J1435,IF(AY1454=1,-AW1439,IF(AY1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AY1458*AY1461,(AY1463-AY1436)*AY1458),0)))","v":0},{"$f":"IF(AZ1453=1,$J1435,IF(AZ1454=1,-AY1439,IF(AZ1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-AZ1458*AZ1461,(AZ1463-AZ1436)*AZ1458),0)))","v":0},{"$f":"IF(BA1453=1,$J1435,IF(BA1454=1,-AZ1439,IF(BA1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BA1458*BA1461,(BA1463-BA1436)*BA1458),0)))","v":0},{"$f":"IF(BB1453=1,$J1435,IF(BB1454=1,-BA1439,IF(BB1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BB1458*BB1461,(BB1463-BB1436)*BB1458),0)))","v":0},{"$f":"IF(BC1453=1,$J1435,IF(BC1454=1,-BB1439,IF(BC1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BC1458*BC1461,(BC1463-BC1436)*BC1458),0)))","v":0},{"$f":"IF(BD1453=1,$J1435,IF(BD1454=1,-BC1439,IF(BD1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BD1458*BD1461,(BD1463-BD1436)*BD1458),0)))","v":0},{"$f":"IF(BE1453=1,$J1435,IF(BE1454=1,-BD1439,IF(BE1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BE1458*BE1461,(BE1463-BE1436)*BE1458),0)))","v":0},{"$f":"IF(BF1453=1,$J1435,IF(BF1454=1,-BE1439,IF(BF1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BF1458*BF1461,(BF1463-BF1436)*BF1458),0)))","v":0},{"$f":"IF(BG1453=1,$J1435,IF(BG1454=1,-BF1439,IF(BG1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BG1458*BG1461,(BG1463-BG1436)*BG1458),0)))","v":0},{"$f":"IF(BH1453=1,$J1435,IF(BH1454=1,-BG1439,IF(BH1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BH1458*BH1461,(BH1463-BH1436)*BH1458),0)))","v":0},{"$f":"IF(BI1453=1,$J1435,IF(BI1454=1,-BH1439,IF(BI1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BI1458*BI1461,(BI1463-BI1436)*BI1458),0)))","v":0},{"$f":"IF(BJ1453=1,$J1435,IF(BJ1454=1,-BI1439,IF(BJ1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BJ1458*BJ1461,(BJ1463-BJ1436)*BJ1458),0)))","v":0},{"$f":"SUM(AY1438:BJ1438)","v":0},{"$f":"IF(BL1453=1,$J1435,IF(BL1454=1,-BJ1439,IF(BL1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BL1458*BL1461,(BL1463-BL1436)*BL1458),0)))","v":0},{"$f":"IF(BM1453=1,$J1435,IF(BM1454=1,-BL1439,IF(BM1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BM1458*BM1461,(BM1463-BM1436)*BM1458),0)))","v":0},{"$f":"IF(BN1453=1,$J1435,IF(BN1454=1,-BM1439,IF(BN1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BN1458*BN1461,(BN1463-BN1436)*BN1458),0)))","v":0},{"$f":"IF(BO1453=1,$J1435,IF(BO1454=1,-BN1439,IF(BO1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BO1458*BO1461,(BO1463-BO1436)*BO1458),0)))","v":0},{"$f":"IF(BP1453=1,$J1435,IF(BP1454=1,-BO1439,IF(BP1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BP1458*BP1461,(BP1463-BP1436)*BP1458),0)))","v":0},{"$f":"IF(BQ1453=1,$J1435,IF(BQ1454=1,-BP1439,IF(BQ1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BQ1458*BQ1461,(BQ1463-BQ1436)*BQ1458),0)))","v":0},{"$f":"IF(BR1453=1,$J1435,IF(BR1454=1,-BQ1439,IF(BR1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BR1458*BR1461,(BR1463-BR1436)*BR1458),0)))","v":0},{"$f":"IF(BS1453=1,$J1435,IF(BS1454=1,-BR1439,IF(BS1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BS1458*BS1461,(BS1463-BS1436)*BS1458),0)))","v":0},{"$f":"IF(BT1453=1,$J1435,IF(BT1454=1,-BS1439,IF(BT1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BT1458*BT1461,(BT1463-BT1436)*BT1458),0)))","v":0},{"$f":"IF(BU1453=1,$J1435,IF(BU1454=1,-BT1439,IF(BU1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BU1458*BU1461,(BU1463-BU1436)*BU1458),0)))","v":0},{"$f":"IF(BV1453=1,$J1435,IF(BV1454=1,-BU1439,IF(BV1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BV1458*BV1461,(BV1463-BV1436)*BV1458),0)))","v":0},{"$f":"IF(BW1453=1,$J1435,IF(BW1454=1,-BV1439,IF(BW1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BW1458*BW1461,(BW1463-BW1436)*BW1458),0)))","v":0},{"$f":"SUM(BL1438:BW1438)","v":0},{"$f":"IF(BY1453=1,$J1435,IF(BY1454=1,-BW1439,IF(BY1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BY1458*BY1461,(BY1463-BY1436)*BY1458),0)))","v":0},{"$f":"IF(BZ1453=1,$J1435,IF(BZ1454=1,-BY1439,IF(BZ1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-BZ1458*BZ1461,(BZ1463-BZ1436)*BZ1458),0)))","v":0},{"$f":"IF(CA1453=1,$J1435,IF(CA1454=1,-BZ1439,IF(CA1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CA1458*CA1461,(CA1463-CA1436)*CA1458),0)))","v":0},{"$f":"IF(CB1453=1,$J1435,IF(CB1454=1,-CA1439,IF(CB1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CB1458*CB1461,(CB1463-CB1436)*CB1458),0)))","v":0},{"$f":"IF(CC1453=1,$J1435,IF(CC1454=1,-CB1439,IF(CC1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CC1458*CC1461,(CC1463-CC1436)*CC1458),0)))","v":0},{"$f":"IF(CD1453=1,$J1435,IF(CD1454=1,-CC1439,IF(CD1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CD1458*CD1461,(CD1463-CD1436)*CD1458),0)))","v":0},{"$f":"IF(CE1453=1,$J1435,IF(CE1454=1,-CD1439,IF(CE1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CE1458*CE1461,(CE1463-CE1436)*CE1458),0)))","v":0},{"$f":"IF(CF1453=1,$J1435,IF(CF1454=1,-CE1439,IF(CF1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CF1458*CF1461,(CF1463-CF1436)*CF1458),0)))","v":0},{"$f":"IF(CG1453=1,$J1435,IF(CG1454=1,-CF1439,IF(CG1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CG1458*CG1461,(CG1463-CG1436)*CG1458),0)))","v":0},{"$f":"IF(CH1453=1,$J1435,IF(CH1454=1,-CG1439,IF(CH1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CH1458*CH1461,(CH1463-CH1436)*CH1458),0)))","v":0},{"$f":"IF(CI1453=1,$J1435,IF(CI1454=1,-CH1439,IF(CI1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CI1458*CI1461,(CI1463-CI1436)*CI1458),0)))","v":0},{"$f":"IF(CJ1453=1,$J1435,IF(CJ1454=1,-CI1439,IF(CJ1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CJ1458*CJ1461,(CJ1463-CJ1436)*CJ1458),0)))","v":0},{"$f":"SUM(BY1438:CJ1438)","v":0},{"$f":"IF(CL1453=1,$J1435,IF(CL1454=1,-CJ1439,IF(CL1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CL1458*CL1461,(CL1463-CL1436)*CL1458),0)))","v":0},{"$f":"IF(CM1453=1,$J1435,IF(CM1454=1,-CL1439,IF(CM1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CM1458*CM1461,(CM1463-CM1436)*CM1458),0)))","v":0},{"$f":"IF(CN1453=1,$J1435,IF(CN1454=1,-CM1439,IF(CN1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CN1458*CN1461,(CN1463-CN1436)*CN1458),0)))","v":0},{"$f":"IF(CO1453=1,$J1435,IF(CO1454=1,-CN1439,IF(CO1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CO1458*CO1461,(CO1463-CO1436)*CO1458),0)))","v":0},{"$f":"IF(CP1453=1,$J1435,IF(CP1454=1,-CO1439,IF(CP1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CP1458*CP1461,(CP1463-CP1436)*CP1458),0)))","v":0},{"$f":"IF(CQ1453=1,$J1435,IF(CQ1454=1,-CP1439,IF(CQ1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CQ1458*CQ1461,(CQ1463-CQ1436)*CQ1458),0)))","v":0},{"$f":"IF(CR1453=1,$J1435,IF(CR1454=1,-CQ1439,IF(CR1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CR1458*CR1461,(CR1463-CR1436)*CR1458),0)))","v":0},{"$f":"IF(CS1453=1,$J1435,IF(CS1454=1,-CR1439,IF(CS1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CS1458*CS1461,(CS1463-CS1436)*CS1458),0)))","v":0},{"$f":"IF(CT1453=1,$J1435,IF(CT1454=1,-CS1439,IF(CT1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CT1458*CT1461,(CT1463-CT1436)*CT1458),0)))","v":0},{"$f":"IF(CU1453=1,$J1435,IF(CU1454=1,-CT1439,IF(CU1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CU1458*CU1461,(CU1463-CU1436)*CU1458),0)))","v":0},{"$f":"IF(CV1453=1,$J1435,IF(CV1454=1,-CU1439,IF(CV1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CV1458*CV1461,(CV1463-CV1436)*CV1458),0)))","v":0},{"$f":"IF(CW1453=1,$J1435,IF(CW1454=1,-CV1439,IF(CW1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CW1458*CW1461,(CW1463-CW1436)*CW1458),0)))","v":0},{"$f":"SUM(CL1438:CW1438)","v":0},{"$f":"IF(CY1453=1,$J1435,IF(CY1454=1,-CW1439,IF(CY1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CY1458*CY1461,(CY1463-CY1436)*CY1458),0)))","v":0},{"$f":"IF(CZ1453=1,$J1435,IF(CZ1454=1,-CY1439,IF(CZ1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-CZ1458*CZ1461,(CZ1463-CZ1436)*CZ1458),0)))","v":0},{"$f":"IF(DA1453=1,$J1435,IF(DA1454=1,-CZ1439,IF(DA1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-DA1458*DA1461,(DA1463-DA1436)*DA1458),0)))","v":0},{"$f":"IF(DB1453=1,$J1435,IF(DB1454=1,-DA1439,IF(DB1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-DB1458*DB1461,(DB1463-DB1436)*DB1458),0)))","v":0},{"$f":"IF(DC1453=1,$J1435,IF(DC1454=1,-DB1439,IF(DC1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-DC1458*DC1461,(DC1463-DC1436)*DC1458),0)))","v":0},{"$f":"IF(DD1453=1,$J1435,IF(DD1454=1,-DC1439,IF(DD1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-DD1458*DD1461,(DD1463-DD1436)*DD1458),0)))","v":0},{"$f":"IF(DE1453=1,$J1435,IF(DE1454=1,-DD1439,IF(DE1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-DE1458*DE1461,(DE1463-DE1436)*DE1458),0)))","v":0},{"$f":"IF(DF1453=1,$J1435,IF(DF1454=1,-DE1439,IF(DF1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-DF1458*DF1461,(DF1463-DF1436)*DF1458),0)))","v":0},{"$f":"IF(DG1453=1,$J1435,IF(DG1454=1,-DF1439,IF(DG1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-DG1458*DG1461,(DG1463-DG1436)*DG1458),0)))","v":0},{"$f":"IF(DH1453=1,$J1435,IF(DH1454=1,-DG1439,IF(DH1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-DH1458*DH1461,(DH1463-DH1436)*DH1458),0)))","v":0},{"$f":"IF(DI1453=1,$J1435,IF(DI1454=1,-DH1439,IF(DI1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-DI1458*DI1461,(DI1463-DI1436)*DI1458),0)))","v":0},{"$f":"IF(DJ1453=1,$J1435,IF(DJ1454=1,-DI1439,IF(DJ1463<>0,IF($J1438=\"Serielån\",$J1435/$F1454*-DJ1458*DJ1461,(DJ1463-DJ1436)*DJ1458),0)))","v":0},{"$f":"SUM(CY1438:DJ1438)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1438}]
[1,{"$f":"\"E\"&C1435","v":"E50"},null,null,"optagelsesmåned",null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1455=1,J1435,0)","v":0},{"$f":"X1439+Y1438","v":0},{"$f":"Y1439+Z1438","v":0},{"$f":"Z1439+AA1438","v":0},{"$f":"AA1439+AB1438","v":0},{"$f":"AB1439+AC1438","v":0},{"$f":"AC1439+AD1438","v":0},{"$f":"AD1439+AE1438","v":0},{"$f":"AE1439+AF1438","v":0},{"$f":"AF1439+AG1438","v":0},{"$f":"AG1439+AH1438","v":0},{"$f":"AH1439+AI1438","v":0},{"$f":"AI1439+AJ1438","v":0},{"$f":"+AJ1439","v":0},{"$f":"AJ1439+AL1438","v":0},{"$f":"AL1439+AM1438","v":0},{"$f":"AM1439+AN1438","v":0},{"$f":"AN1439+AO1438","v":0},{"$f":"AO1439+AP1438","v":0},{"$f":"AP1439+AQ1438","v":0},{"$f":"AQ1439+AR1438","v":0},{"$f":"AR1439+AS1438","v":0},{"$f":"AS1439+AT1438","v":0},{"$f":"AT1439+AU1438","v":0},{"$f":"AU1439+AV1438","v":0},{"$f":"AV1439+AW1438","v":0},{"$f":"+AW1439","v":0},{"$f":"AW1439+AY1438","v":0},{"$f":"AY1439+AZ1438","v":0},{"$f":"AZ1439+BA1438","v":0},{"$f":"BA1439+BB1438","v":0},{"$f":"BB1439+BC1438","v":0},{"$f":"BC1439+BD1438","v":0},{"$f":"BD1439+BE1438","v":0},{"$f":"BE1439+BF1438","v":0},{"$f":"BF1439+BG1438","v":0},{"$f":"BG1439+BH1438","v":0},{"$f":"BH1439+BI1438","v":0},{"$f":"BI1439+BJ1438","v":0},{"$f":"+BJ1439","v":0},{"$f":"BJ1439+BL1438","v":0},{"$f":"BL1439+BM1438","v":0},{"$f":"BM1439+BN1438","v":0},{"$f":"BN1439+BO1438","v":0},{"$f":"BO1439+BP1438","v":0},{"$f":"BP1439+BQ1438","v":0},{"$f":"BQ1439+BR1438","v":0},{"$f":"BR1439+BS1438","v":0},{"$f":"BS1439+BT1438","v":0},{"$f":"BT1439+BU1438","v":0},{"$f":"BU1439+BV1438","v":0},{"$f":"BV1439+BW1438","v":0},{"$f":"+BW1439","v":0},{"$f":"BW1439+BY1438","v":0},{"$f":"BY1439+BZ1438","v":0},{"$f":"BZ1439+CA1438","v":0},{"$f":"CA1439+CB1438","v":0},{"$f":"CB1439+CC1438","v":0},{"$f":"CC1439+CD1438","v":0},{"$f":"CD1439+CE1438","v":0},{"$f":"CE1439+CF1438","v":0},{"$f":"CF1439+CG1438","v":0},{"$f":"CG1439+CH1438","v":0},{"$f":"CH1439+CI1438","v":0},{"$f":"CI1439+CJ1438","v":0},{"$f":"+CJ1439","v":0},{"$f":"CJ1439+CL1438","v":0},{"$f":"CL1439+CM1438","v":0},{"$f":"CM1439+CN1438","v":0},{"$f":"CN1439+CO1438","v":0},{"$f":"CO1439+CP1438","v":0},{"$f":"CP1439+CQ1438","v":0},{"$f":"CQ1439+CR1438","v":0},{"$f":"CR1439+CS1438","v":0},{"$f":"CS1439+CT1438","v":0},{"$f":"CT1439+CU1438","v":0},{"$f":"CU1439+CV1438","v":0},{"$f":"CV1439+CW1438","v":0},{"$f":"+CW1439","v":0},{"$f":"CW1439+CY1438","v":0},{"$f":"CY1439+CZ1438","v":0},{"$f":"CZ1439+DA1438","v":0},{"$f":"DA1439+DB1438","v":0},{"$f":"DB1439+DC1438","v":0},{"$f":"DC1439+DD1438","v":0},{"$f":"DD1439+DE1438","v":0},{"$f":"DE1439+DF1438","v":0},{"$f":"DF1439+DG1438","v":0},{"$f":"DG1439+DH1438","v":0},{"$f":"DH1439+DI1438","v":0},{"$f":"DI1439+DJ1438","v":0},{"$f":"+DJ1439","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1439}]
[1,{"$f":"\"F\"&C1435","v":"F50"},"R",null,"indfrielse måned og kursreg.",null,null,null,null,null,"Resultat\nDKK","Rente",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1436*Y1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y1440:AJ1440)","v":0},{"$f":"+AL1436*AL1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1440:AW1440)","v":0},{"$f":"+AY1436*AY1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1440:BJ1440)","v":0},{"$f":"+BL1436*BL1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1440:BW1440)","v":0},{"$f":"+BY1436*BY1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1440:CJ1440)","v":0},{"$f":"+CL1436*CL1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1440:CW1440)","v":0},{"$f":"+CY1436*CY1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1440:DJ1440)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1440}]
[1,{"$f":"\"G\"&C1435","v":"G50"},"R",null,"Amortisering saldo, DKK",null,null,null,null,null,null,"Adm. bidrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1437*Y1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL1437*AL1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1441:AW1441)","v":0},{"$f":"+AY1437*AY1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1441:BJ1441)","v":0},{"$f":"+BL1437*BL1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1441:BW1441)","v":0},{"$f":"+BY1437*BY1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1441:CJ1441)","v":0},{"$f":"+CL1437*CL1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1441:CW1441)","v":0},{"$f":"+CY1437*CY1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1441:DJ1441)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1441}]
[1,{"$f":"\"H\"&C1435","v":"H50"},"R",null,null,null,null,null,null,null,null,"Amortisering/kursgev.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1454=1,$G1440-Y1447,IF(Y1453=1,0,-Y1447))","v":0},{"$f":"IF(Z1454=1,$G1440-Z1447,IF(Z1453=1,0,-Z1447))","v":0},{"$f":"IF(AA1454=1,$G1440-AA1447,IF(AA1453=1,0,-AA1447))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AL1454=1,$G1440-AL1447,IF(AL1453=1,0,-AL1447))","v":0},{"$f":"IF(AM1454=1,$G1440-AM1447,IF(AM1453=1,0,-AM1447))","v":0},{"$f":"IF(AN1454=1,$G1440-AN1447,IF(AN1453=1,0,-AN1447))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1442:AW1442)","v":0},{"$f":"IF(AY1454=1,$G1440-AY1447,IF(AY1453=1,0,-AY1447))","v":0},{"$f":"IF(AZ1454=1,$G1440-AZ1447,IF(AZ1453=1,0,-AZ1447))","v":0},{"$f":"IF(BA1454=1,$G1440-BA1447,IF(BA1453=1,0,-BA1447))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1442:BJ1442)","v":0},{"$f":"IF(BL1454=1,$G1440-BL1447,IF(BL1453=1,0,-BL1447))","v":0},{"$f":"IF(BM1454=1,$G1440-BM1447,IF(BM1453=1,0,-BM1447))","v":0},{"$f":"IF(BN1454=1,$G1440-BN1447,IF(BN1453=1,0,-BN1447))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1442:BW1442)","v":0},{"$f":"IF(BY1454=1,$G1440-BY1447,IF(BY1453=1,0,-BY1447))","v":0},{"$f":"IF(BZ1454=1,$G1440-BZ1447,IF(BZ1453=1,0,-BZ1447))","v":0},{"$f":"IF(CA1454=1,$G1440-CA1447,IF(CA1453=1,0,-CA1447))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1442:CJ1442)","v":0},{"$f":"IF(CL1454=1,$G1440-CL1447,IF(CL1453=1,0,-CL1447))","v":0},{"$f":"IF(CM1454=1,$G1440-CM1447,IF(CM1453=1,0,-CM1447))","v":0},{"$f":"IF(CN1454=1,$G1440-CN1447,IF(CN1453=1,0,-CN1447))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1442:CW1442)","v":0},{"$f":"IF(CY1454=1,$G1440-CY1447,IF(CY1453=1,0,-CY1447))","v":0},{"$f":"IF(CZ1454=1,$G1440-CZ1447,IF(CZ1453=1,0,-CZ1447))","v":0},{"$f":"IF(DA1454=1,$G1440-DA1447,IF(DA1453=1,0,-DA1447))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1442:DJ1442)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1442}]
[1,{"$f":"\"I\"&C1435","v":"I50"},"R",null,null,null,null,null,null,null,null,"Valutakursreg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1446-(AJ1439*AJ1460-SUM(Y1445:AJ1445))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK1446-(AW1439*AW1460-SUM(AL1445:AW1445))","v":0},{"$f":"SUM(AL1443:AW1443)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX1446-(BJ1439*BJ1460-SUM(AY1445:BJ1445))","v":0},{"$f":"SUM(AY1443:BJ1443)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK1446-(BW1439*BW1460-SUM(BL1445:BW1445))","v":0},{"$f":"SUM(BL1443:BW1443)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX1446-(CJ1439*CJ1460-SUM(BY1445:CJ1445))","v":0},{"$f":"SUM(BY1443:CJ1443)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK1446-(CW1439*CW1460-SUM(CL1445:CW1445))","v":0},{"$f":"SUM(CL1443:CW1443)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX1446-(DJ1439*DJ1460-SUM(CY1445:DJ1445))","v":0},{"$f":"SUM(CY1443:DJ1443)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1443}]
[1,{"$f":"\"J\"&C1435","v":"J50"},{"$f":"\"A\"&F1435","v":"ARealkreditlån"},null,null,null,null,null,null,null,"Status\nDKK","Kursreg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ1443","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AW1443","v":0},{"$f":"SUM(AL1444:AW1444)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BJ1443","v":0},{"$f":"SUM(AY1444:BJ1444)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BW1443","v":0},{"$f":"SUM(BL1444:BW1444)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CJ1443","v":0},{"$f":"SUM(BY1444:CJ1444)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CW1443","v":0},{"$f":"SUM(CL1444:CW1444)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DJ1443","v":0},{"$f":"SUM(CY1444:DJ1444)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1444}]
[1,{"$f":"\"K\"&C1435","v":"K50"},{"$f":"\"A\"&F1435","v":"ARealkreditlån"},null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y1438*Y1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AL1438*AL1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL1445:AW1445)","v":0},{"$f":"+AY1438*AY1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY1445:BJ1445)","v":0},{"$f":"+BL1438*BL1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL1445:BW1445)","v":0},{"$f":"+BY1438*BY1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY1445:CJ1445)","v":0},{"$f":"+CL1438*CL1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CL1445:CW1445)","v":0},{"$f":"+CY1438*CY1460","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY1445:DJ1445)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1445}]
[1,{"$f":"\"L\"&C1435","v":"L50"},{"$f":"\"RG\"&F1435","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Restgæld",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X1439*X1460","v":0},{"$f":"+X1446+Y1444+Y1445","v":0},{"$f":"+Y1446+Z1444+Z1445","v":0},{"$f":"+Z1446+AA1444+AA1445","v":0},{"$f":"+AA1446+AB1444+AB1445","v":0},{"$f":"+AB1446+AC1444+AC1445","v":0},{"$f":"+AC1446+AD1444+AD1445","v":0},{"$f":"+AD1446+AE1444+AE1445","v":0},{"$f":"+AE1446+AF1444+AF1445","v":0},{"$f":"+AF1446+AG1444+AG1445","v":0},{"$f":"+AG1446+AH1444+AH1445","v":0},{"$f":"+AH1446+AI1444+AI1445","v":0},{"$f":"+AI1446+AJ1444+AJ1445","v":0},{"$f":"+AJ1446","v":0},{"$f":"+AK1446+AL1444+AL1445","v":0},{"$f":"+AL1446+AM1444+AM1445","v":0},{"$f":"+AM1446+AN1444+AN1445","v":0},{"$f":"+AN1446+AO1444+AO1445","v":0},{"$f":"+AO1446+AP1444+AP1445","v":0},{"$f":"+AP1446+AQ1444+AQ1445","v":0},{"$f":"+AQ1446+AR1444+AR1445","v":0},{"$f":"+AR1446+AS1444+AS1445","v":0},{"$f":"+AS1446+AT1444+AT1445","v":0},{"$f":"+AT1446+AU1444+AU1445","v":0},{"$f":"+AU1446+AV1444+AV1445","v":0},{"$f":"+AV1446+AW1444+AW1445","v":0},{"$f":"+AW1446","v":0},{"$f":"+AX1446+AY1444+AY1445","v":0},{"$f":"+AY1446+AZ1444+AZ1445","v":0},{"$f":"+AZ1446+BA1444+BA1445","v":0},{"$f":"+BA1446+BB1444+BB1445","v":0},{"$f":"+BB1446+BC1444+BC1445","v":0},{"$f":"+BC1446+BD1444+BD1445","v":0},{"$f":"+BD1446+BE1444+BE1445","v":0},{"$f":"+BE1446+BF1444+BF1445","v":0},{"$f":"+BF1446+BG1444+BG1445","v":0},{"$f":"+BG1446+BH1444+BH1445","v":0},{"$f":"+BH1446+BI1444+BI1445","v":0},{"$f":"+BI1446+BJ1444+BJ1445","v":0},{"$f":"+BJ1446","v":0},{"$f":"+BK1446+BL1444+BL1445","v":0},{"$f":"+BL1446+BM1444+BM1445","v":0},{"$f":"+BM1446+BN1444+BN1445","v":0},{"$f":"+BN1446+BO1444+BO1445","v":0},{"$f":"+BO1446+BP1444+BP1445","v":0},{"$f":"+BP1446+BQ1444+BQ1445","v":0},{"$f":"+BQ1446+BR1444+BR1445","v":0},{"$f":"+BR1446+BS1444+BS1445","v":0},{"$f":"+BS1446+BT1444+BT1445","v":0},{"$f":"+BT1446+BU1444+BU1445","v":0},{"$f":"+BU1446+BV1444+BV1445","v":0},{"$f":"+BV1446+BW1444+BW1445","v":0},{"$f":"+BW1446","v":0},{"$f":"+BX1446+BY1444+BY1445","v":0},{"$f":"+BY1446+BZ1444+BZ1445","v":0},{"$f":"+BZ1446+CA1444+CA1445","v":0},{"$f":"+CA1446+CB1444+CB1445","v":0},{"$f":"+CB1446+CC1444+CC1445","v":0},{"$f":"+CC1446+CD1444+CD1445","v":0},{"$f":"+CD1446+CE1444+CE1445","v":0},{"$f":"+CE1446+CF1444+CF1445","v":0},{"$f":"+CF1446+CG1444+CG1445","v":0},{"$f":"+CG1446+CH1444+CH1445","v":0},{"$f":"+CH1446+CI1444+CI1445","v":0},{"$f":"+CI1446+CJ1444+CJ1445","v":0},{"$f":"+CJ1446","v":0},{"$f":"+CK1446+CL1444+CL1445","v":0},{"$f":"+CL1446+CM1444+CM1445","v":0},{"$f":"+CM1446+CN1444+CN1445","v":0},{"$f":"+CN1446+CO1444+CO1445","v":0},{"$f":"+CO1446+CP1444+CP1445","v":0},{"$f":"+CP1446+CQ1444+CQ1445","v":0},{"$f":"+CQ1446+CR1444+CR1445","v":0},{"$f":"+CR1446+CS1444+CS1445","v":0},{"$f":"+CS1446+CT1444+CT1445","v":0},{"$f":"+CT1446+CU1444+CU1445","v":0},{"$f":"+CU1446+CV1444+CV1445","v":0},{"$f":"+CV1446+CW1444+CW1445","v":0},{"$f":"+CW1446","v":0},{"$f":"+CX1446+CY1444+CY1445","v":0},{"$f":"+CY1446+CZ1444+CZ1445","v":0},{"$f":"+CZ1446+DA1444+DA1445","v":0},{"$f":"+DA1446+DB1444+DB1445","v":0},{"$f":"+DB1446+DC1444+DC1445","v":0},{"$f":"+DC1446+DD1444+DD1445","v":0},{"$f":"+DD1446+DE1444+DE1445","v":0},{"$f":"+DE1446+DF1444+DF1445","v":0},{"$f":"+DF1446+DG1444+DG1445","v":0},{"$f":"+DG1446+DH1444+DH1445","v":0},{"$f":"+DH1446+DI1444+DI1445","v":0},{"$f":"+DI1446+DJ1444+DJ1445","v":0},{"$f":"+DJ1446","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1446}]
[1,{"$f":"\"M\"&C1435","v":"M50"},{"$f":"\"A\"&F1435","v":"ARealkreditlån"},null,{"$f":"+A1447","v":1},null,null,null,null,null,null,"Amort. ændr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1453=1,$F1441,IF(Y1454=1,-X1448,IF(Y$38=1,-X1448,IF(Y$6=12,IF(Y1455=1,-$F1441/($I1435/$G1453)*SUM(N1455:Y1455)/12,0),0))))","v":0},{"$f":"IF(Z1453=1,$F1441,IF(Z1454=1,-Y1448,IF(Z$38=1,-Y1448,IF(Z$6=12,IF(Z1455=1,-$F1441/($I1435/$G1453)*SUM(O1455:Z1455)/12,0),0))))","v":0},{"$f":"IF(AA1453=1,$F1441,IF(AA1454=1,-Z1448,IF(AA$38=1,-Z1448,IF(AA$6=12,IF(AA1455=1,-$F1441/($I1435/$G1453)*SUM(P1455:AA1455)/12,0),0))))","v":0},{"$f":"IF(AB1453=1,$F1441,IF(AB1454=1,-AA1448,IF(AB$38=1,-AA1448,IF(AB$6=12,IF(AB1455=1,-$F1441/($I1435/$G1453)*SUM(Q1455:AB1455)/12,0),0))))","v":0},{"$f":"IF(AC1453=1,$F1441,IF(AC1454=1,-AB1448,IF(AC$38=1,-AB1448,IF(AC$6=12,IF(AC1455=1,-$F1441/($I1435/$G1453)*SUM(R1455:AC1455)/12,0),0))))","v":0},{"$f":"IF(AD1453=1,$F1441,IF(AD1454=1,-AC1448,IF(AD$38=1,-AC1448,IF(AD$6=12,IF(AD1455=1,-$F1441/($I1435/$G1453)*SUM(S1455:AD1455)/12,0),0))))","v":0},{"$f":"IF(AE1453=1,$F1441,IF(AE1454=1,-AD1448,IF(AE$38=1,-AD1448,IF(AE$6=12,IF(AE1455=1,-$F1441/($I1435/$G1453)*SUM(T1455:AE1455)/12,0),0))))","v":0},{"$f":"IF(AF1453=1,$F1441,IF(AF1454=1,-AE1448,IF(AF$38=1,-AE1448,IF(AF$6=12,IF(AF1455=1,-$F1441/($I1435/$G1453)*SUM(U1455:AF1455)/12,0),0))))","v":0},{"$f":"IF(AG1453=1,$F1441,IF(AG1454=1,-AF1448,IF(AG$38=1,-AF1448,IF(AG$6=12,IF(AG1455=1,-$F1441/($I1435/$G1453)*SUM(V1455:AG1455)/12,0),0))))","v":0},{"$f":"IF(AH1453=1,$F1441,IF(AH1454=1,-AG1448,IF(AH$38=1,-AG1448,IF(AH$6=12,IF(AH1455=1,-$F1441/($I1435/$G1453)*SUM(W1455:AH1455)/12,0),0))))","v":0},{"$f":"IF(AI1453=1,$F1441,IF(AI1454=1,-AH1448,IF(AI$38=1,-AH1448,IF(AI$6=12,IF(AI1455=1,-$F1441/($I1435/$G1453)*SUM(X1455:AI1455)/12,0),0))))","v":0},{"$f":"IF(AJ1453=1,$F1441,IF(AJ1454=1,-AI1448,IF(AJ$38=1,-AI1448,IF(AJ$6=12,IF(AJ1455=1,-$F1441/($I1435/$G1453)*SUM(Y1455:AJ1455)/12,0),0))))","v":0},{"$f":"SUM(Y1447:AJ1447)","v":0},{"$f":"IF(AL1453=1,$F1441,IF(AL1454=1,-AK1448,IF(AL$38=1,-AK1448,IF(AL$6=12,IF(AL1455=1,-$F1441/($I1435/$G1453)*SUM(AA1455:AL1455)/12,0),0))))","v":0},{"$f":"IF(AM1453=1,$F1441,IF(AM1454=1,-AL1448,IF(AM$38=1,-AL1448,IF(AM$6=12,IF(AM1455=1,-$F1441/($I1435/$G1453)*SUM(AB1455:AM1455)/12,0),0))))","v":0},{"$f":"IF(AN1453=1,$F1441,IF(AN1454=1,-AM1448,IF(AN$38=1,-AM1448,IF(AN$6=12,IF(AN1455=1,-$F1441/($I1435/$G1453)*SUM(AC1455:AN1455)/12,0),0))))","v":0},{"$f":"IF(AO1453=1,$F1441,IF(AO1454=1,-AN1448,IF(AO$38=1,-AN1448,IF(AO$6=12,IF(AO1455=1,-$F1441/($I1435/$G1453)*SUM(AD1455:AO1455)/12,0),0))))","v":0},{"$f":"IF(AP1453=1,$F1441,IF(AP1454=1,-AO1448,IF(AP$38=1,-AO1448,IF(AP$6=12,IF(AP1455=1,-$F1441/($I1435/$G1453)*SUM(AE1455:AP1455)/12,0),0))))","v":0},{"$f":"IF(AQ1453=1,$F1441,IF(AQ1454=1,-AP1448,IF(AQ$38=1,-AP1448,IF(AQ$6=12,IF(AQ1455=1,-$F1441/($I1435/$G1453)*SUM(AF1455:AQ1455)/12,0),0))))","v":0},{"$f":"IF(AR1453=1,$F1441,IF(AR1454=1,-AQ1448,IF(AR$38=1,-AQ1448,IF(AR$6=12,IF(AR1455=1,-$F1441/($I1435/$G1453)*SUM(AG1455:AR1455)/12,0),0))))","v":0},{"$f":"IF(AS1453=1,$F1441,IF(AS1454=1,-AR1448,IF(AS$38=1,-AR1448,IF(AS$6=12,IF(AS1455=1,-$F1441/($I1435/$G1453)*SUM(AH1455:AS1455)/12,0),0))))","v":0},{"$f":"IF(AT1453=1,$F1441,IF(AT1454=1,-AS1448,IF(AT$38=1,-AS1448,IF(AT$6=12,IF(AT1455=1,-$F1441/($I1435/$G1453)*SUM(AI1455:AT1455)/12,0),0))))","v":0},{"$f":"IF(AU1453=1,$F1441,IF(AU1454=1,-AT1448,IF(AU$38=1,-AT1448,IF(AU$6=12,IF(AU1455=1,-$F1441/($I1435/$G1453)*SUM(AJ1455:AU1455)/12,0),0))))","v":0},{"$f":"IF(AV1453=1,$F1441,IF(AV1454=1,-AU1448,IF(AV$38=1,-AU1448,IF(AV$6=12,IF(AV1455=1,-$F1441/($I1435/$G1453)*SUM(AK1455:AV1455)/12,0),0))))","v":0},{"$f":"IF(AW1453=1,$F1441,IF(AW1454=1,-AV1448,IF(AW$38=1,-AV1448,IF(AW$6=12,IF(AW1455=1,-$F1441/($I1435/$G1453)*SUM(AL1455:AW1455)/12,0),0))))","v":0},{"$f":"SUM(AL1447:AW1447)","v":0},{"$f":"IF(AY1453=1,$F1441,IF(AY1454=1,-AX1448,IF(AY$38=1,-AX1448,IF(AY$6=12,IF(AY1455=1,-$F1441/($I1435/$G1453)*SUM(AN1455:AY1455)/12,0),0))))","v":0},{"$f":"IF(AZ1453=1,$F1441,IF(AZ1454=1,-AY1448,IF(AZ$38=1,-AY1448,IF(AZ$6=12,IF(AZ1455=1,-$F1441/($I1435/$G1453)*SUM(AO1455:AZ1455)/12,0),0))))","v":0},{"$f":"IF(BA1453=1,$F1441,IF(BA1454=1,-AZ1448,IF(BA$38=1,-AZ1448,IF(BA$6=12,IF(BA1455=1,-$F1441/($I1435/$G1453)*SUM(AP1455:BA1455)/12,0),0))))","v":0},{"$f":"IF(BB1453=1,$F1441,IF(BB1454=1,-BA1448,IF(BB$38=1,-BA1448,IF(BB$6=12,IF(BB1455=1,-$F1441/($I1435/$G1453)*SUM(AQ1455:BB1455)/12,0),0))))","v":0},{"$f":"IF(BC1453=1,$F1441,IF(BC1454=1,-BB1448,IF(BC$38=1,-BB1448,IF(BC$6=12,IF(BC1455=1,-$F1441/($I1435/$G1453)*SUM(AR1455:BC1455)/12,0),0))))","v":0},{"$f":"IF(BD1453=1,$F1441,IF(BD1454=1,-BC1448,IF(BD$38=1,-BC1448,IF(BD$6=12,IF(BD1455=1,-$F1441/($I1435/$G1453)*SUM(AS1455:BD1455)/12,0),0))))","v":0},{"$f":"IF(BE1453=1,$F1441,IF(BE1454=1,-BD1448,IF(BE$38=1,-BD1448,IF(BE$6=12,IF(BE1455=1,-$F1441/($I1435/$G1453)*SUM(AT1455:BE1455)/12,0),0))))","v":0},{"$f":"IF(BF1453=1,$F1441,IF(BF1454=1,-BE1448,IF(BF$38=1,-BE1448,IF(BF$6=12,IF(BF1455=1,-$F1441/($I1435/$G1453)*SUM(AU1455:BF1455)/12,0),0))))","v":0},{"$f":"IF(BG1453=1,$F1441,IF(BG1454=1,-BF1448,IF(BG$38=1,-BF1448,IF(BG$6=12,IF(BG1455=1,-$F1441/($I1435/$G1453)*SUM(AV1455:BG1455)/12,0),0))))","v":0},{"$f":"IF(BH1453=1,$F1441,IF(BH1454=1,-BG1448,IF(BH$38=1,-BG1448,IF(BH$6=12,IF(BH1455=1,-$F1441/($I1435/$G1453)*SUM(AW1455:BH1455)/12,0),0))))","v":0},{"$f":"IF(BI1453=1,$F1441,IF(BI1454=1,-BH1448,IF(BI$38=1,-BH1448,IF(BI$6=12,IF(BI1455=1,-$F1441/($I1435/$G1453)*SUM(AX1455:BI1455)/12,0),0))))","v":0},{"$f":"IF(BJ1453=1,$F1441,IF(BJ1454=1,-BI1448,IF(BJ$38=1,-BI1448,IF(BJ$6=12,IF(BJ1455=1,-$F1441/($I1435/$G1453)*SUM(AY1455:BJ1455)/12,0),0))))","v":0},{"$f":"SUM(AY1447:BJ1447)","v":0},{"$f":"IF(BL1453=1,$F1441,IF(BL1454=1,-BK1448,IF(BL$38=1,-BK1448,IF(BL$6=12,IF(BL1455=1,-$F1441/($I1435/$G1453)*SUM(BA1455:BL1455)/12,0),0))))","v":0},{"$f":"IF(BM1453=1,$F1441,IF(BM1454=1,-BL1448,IF(BM$38=1,-BL1448,IF(BM$6=12,IF(BM1455=1,-$F1441/($I1435/$G1453)*SUM(BB1455:BM1455)/12,0),0))))","v":0},{"$f":"IF(BN1453=1,$F1441,IF(BN1454=1,-BM1448,IF(BN$38=1,-BM1448,IF(BN$6=12,IF(BN1455=1,-$F1441/($I1435/$G1453)*SUM(BC1455:BN1455)/12,0),0))))","v":0},{"$f":"IF(BO1453=1,$F1441,IF(BO1454=1,-BN1448,IF(BO$38=1,-BN1448,IF(BO$6=12,IF(BO1455=1,-$F1441/($I1435/$G1453)*SUM(BD1455:BO1455)/12,0),0))))","v":0},{"$f":"IF(BP1453=1,$F1441,IF(BP1454=1,-BO1448,IF(BP$38=1,-BO1448,IF(BP$6=12,IF(BP1455=1,-$F1441/($I1435/$G1453)*SUM(BE1455:BP1455)/12,0),0))))","v":0},{"$f":"IF(BQ1453=1,$F1441,IF(BQ1454=1,-BP1448,IF(BQ$38=1,-BP1448,IF(BQ$6=12,IF(BQ1455=1,-$F1441/($I1435/$G1453)*SUM(BF1455:BQ1455)/12,0),0))))","v":0},{"$f":"IF(BR1453=1,$F1441,IF(BR1454=1,-BQ1448,IF(BR$38=1,-BQ1448,IF(BR$6=12,IF(BR1455=1,-$F1441/($I1435/$G1453)*SUM(BG1455:BR1455)/12,0),0))))","v":0},{"$f":"IF(BS1453=1,$F1441,IF(BS1454=1,-BR1448,IF(BS$38=1,-BR1448,IF(BS$6=12,IF(BS1455=1,-$F1441/($I1435/$G1453)*SUM(BH1455:BS1455)/12,0),0))))","v":0},{"$f":"IF(BT1453=1,$F1441,IF(BT1454=1,-BS1448,IF(BT$38=1,-BS1448,IF(BT$6=12,IF(BT1455=1,-$F1441/($I1435/$G1453)*SUM(BI1455:BT1455)/12,0),0))))","v":0},{"$f":"IF(BU1453=1,$F1441,IF(BU1454=1,-BT1448,IF(BU$38=1,-BT1448,IF(BU$6=12,IF(BU1455=1,-$F1441/($I1435/$G1453)*SUM(BJ1455:BU1455)/12,0),0))))","v":0},{"$f":"IF(BV1453=1,$F1441,IF(BV1454=1,-BU1448,IF(BV$38=1,-BU1448,IF(BV$6=12,IF(BV1455=1,-$F1441/($I1435/$G1453)*SUM(BK1455:BV1455)/12,0),0))))","v":0},{"$f":"IF(BW1453=1,$F1441,IF(BW1454=1,-BV1448,IF(BW$38=1,-BV1448,IF(BW$6=12,IF(BW1455=1,-$F1441/($I1435/$G1453)*SUM(BL1455:BW1455)/12,0),0))))","v":0},{"$f":"SUM(BL1447:BW1447)","v":0},{"$f":"IF(BY1453=1,$F1441,IF(BY1454=1,-BX1448,IF(BY$38=1,-BX1448,IF(BY$6=12,IF(BY1455=1,-$F1441/($I1435/$G1453)*SUM(BN1455:BY1455)/12,0),0))))","v":0},{"$f":"IF(BZ1453=1,$F1441,IF(BZ1454=1,-BY1448,IF(BZ$38=1,-BY1448,IF(BZ$6=12,IF(BZ1455=1,-$F1441/($I1435/$G1453)*SUM(BO1455:BZ1455)/12,0),0))))","v":0},{"$f":"IF(CA1453=1,$F1441,IF(CA1454=1,-BZ1448,IF(CA$38=1,-BZ1448,IF(CA$6=12,IF(CA1455=1,-$F1441/($I1435/$G1453)*SUM(BP1455:CA1455)/12,0),0))))","v":0},{"$f":"IF(CB1453=1,$F1441,IF(CB1454=1,-CA1448,IF(CB$38=1,-CA1448,IF(CB$6=12,IF(CB1455=1,-$F1441/($I1435/$G1453)*SUM(BQ1455:CB1455)/12,0),0))))","v":0},{"$f":"IF(CC1453=1,$F1441,IF(CC1454=1,-CB1448,IF(CC$38=1,-CB1448,IF(CC$6=12,IF(CC1455=1,-$F1441/($I1435/$G1453)*SUM(BR1455:CC1455)/12,0),0))))","v":0},{"$f":"IF(CD1453=1,$F1441,IF(CD1454=1,-CC1448,IF(CD$38=1,-CC1448,IF(CD$6=12,IF(CD1455=1,-$F1441/($I1435/$G1453)*SUM(BS1455:CD1455)/12,0),0))))","v":0},{"$f":"IF(CE1453=1,$F1441,IF(CE1454=1,-CD1448,IF(CE$38=1,-CD1448,IF(CE$6=12,IF(CE1455=1,-$F1441/($I1435/$G1453)*SUM(BT1455:CE1455)/12,0),0))))","v":0},{"$f":"IF(CF1453=1,$F1441,IF(CF1454=1,-CE1448,IF(CF$38=1,-CE1448,IF(CF$6=12,IF(CF1455=1,-$F1441/($I1435/$G1453)*SUM(BU1455:CF1455)/12,0),0))))","v":0},{"$f":"IF(CG1453=1,$F1441,IF(CG1454=1,-CF1448,IF(CG$38=1,-CF1448,IF(CG$6=12,IF(CG1455=1,-$F1441/($I1435/$G1453)*SUM(BV1455:CG1455)/12,0),0))))","v":0},{"$f":"IF(CH1453=1,$F1441,IF(CH1454=1,-CG1448,IF(CH$38=1,-CG1448,IF(CH$6=12,IF(CH1455=1,-$F1441/($I1435/$G1453)*SUM(BW1455:CH1455)/12,0),0))))","v":0},{"$f":"IF(CI1453=1,$F1441,IF(CI1454=1,-CH1448,IF(CI$38=1,-CH1448,IF(CI$6=12,IF(CI1455=1,-$F1441/($I1435/$G1453)*SUM(BX1455:CI1455)/12,0),0))))","v":0},{"$f":"IF(CJ1453=1,$F1441,IF(CJ1454=1,-CI1448,IF(CJ$38=1,-CI1448,IF(CJ$6=12,IF(CJ1455=1,-$F1441/($I1435/$G1453)*SUM(BY1455:CJ1455)/12,0),0))))","v":0},{"$f":"SUM(BY1447:CJ1447)","v":0},{"$f":"IF(CL1453=1,$F1441,IF(CL1454=1,-CK1448,IF(CL$38=1,-CK1448,IF(CL$6=12,IF(CL1455=1,-$F1441/($I1435/$G1453)*SUM(CA1455:CL1455)/12,0),0))))","v":0},{"$f":"IF(CM1453=1,$F1441,IF(CM1454=1,-CL1448,IF(CM$38=1,-CL1448,IF(CM$6=12,IF(CM1455=1,-$F1441/($I1435/$G1453)*SUM(CB1455:CM1455)/12,0),0))))","v":0},{"$f":"IF(CN1453=1,$F1441,IF(CN1454=1,-CM1448,IF(CN$38=1,-CM1448,IF(CN$6=12,IF(CN1455=1,-$F1441/($I1435/$G1453)*SUM(CC1455:CN1455)/12,0),0))))","v":0},{"$f":"IF(CO1453=1,$F1441,IF(CO1454=1,-CN1448,IF(CO$38=1,-CN1448,IF(CO$6=12,IF(CO1455=1,-$F1441/($I1435/$G1453)*SUM(CD1455:CO1455)/12,0),0))))","v":0},{"$f":"IF(CP1453=1,$F1441,IF(CP1454=1,-CO1448,IF(CP$38=1,-CO1448,IF(CP$6=12,IF(CP1455=1,-$F1441/($I1435/$G1453)*SUM(CE1455:CP1455)/12,0),0))))","v":0},{"$f":"IF(CQ1453=1,$F1441,IF(CQ1454=1,-CP1448,IF(CQ$38=1,-CP1448,IF(CQ$6=12,IF(CQ1455=1,-$F1441/($I1435/$G1453)*SUM(CF1455:CQ1455)/12,0),0))))","v":0},{"$f":"IF(CR1453=1,$F1441,IF(CR1454=1,-CQ1448,IF(CR$38=1,-CQ1448,IF(CR$6=12,IF(CR1455=1,-$F1441/($I1435/$G1453)*SUM(CG1455:CR1455)/12,0),0))))","v":0},{"$f":"IF(CS1453=1,$F1441,IF(CS1454=1,-CR1448,IF(CS$38=1,-CR1448,IF(CS$6=12,IF(CS1455=1,-$F1441/($I1435/$G1453)*SUM(CH1455:CS1455)/12,0),0))))","v":0},{"$f":"IF(CT1453=1,$F1441,IF(CT1454=1,-CS1448,IF(CT$38=1,-CS1448,IF(CT$6=12,IF(CT1455=1,-$F1441/($I1435/$G1453)*SUM(CI1455:CT1455)/12,0),0))))","v":0},{"$f":"IF(CU1453=1,$F1441,IF(CU1454=1,-CT1448,IF(CU$38=1,-CT1448,IF(CU$6=12,IF(CU1455=1,-$F1441/($I1435/$G1453)*SUM(CJ1455:CU1455)/12,0),0))))","v":0},{"$f":"IF(CV1453=1,$F1441,IF(CV1454=1,-CU1448,IF(CV$38=1,-CU1448,IF(CV$6=12,IF(CV1455=1,-$F1441/($I1435/$G1453)*SUM(CK1455:CV1455)/12,0),0))))","v":0},{"$f":"IF(CW1453=1,$F1441,IF(CW1454=1,-CV1448,IF(CW$38=1,-CV1448,IF(CW$6=12,IF(CW1455=1,-$F1441/($I1435/$G1453)*SUM(CL1455:CW1455)/12,0),0))))","v":0},{"$f":"SUM(CL1447:CW1447)","v":0},{"$f":"IF(CY1453=1,$F1441,IF(CY1454=1,-CX1448,IF(CY$38=1,-CX1448,IF(CY$6=12,IF(CY1455=1,-$F1441/($I1435/$G1453)*SUM(CN1455:CY1455)/12,0),0))))","v":0},{"$f":"IF(CZ1453=1,$F1441,IF(CZ1454=1,-CY1448,IF(CZ$38=1,-CY1448,IF(CZ$6=12,IF(CZ1455=1,-$F1441/($I1435/$G1453)*SUM(CO1455:CZ1455)/12,0),0))))","v":0},{"$f":"IF(DA1453=1,$F1441,IF(DA1454=1,-CZ1448,IF(DA$38=1,-CZ1448,IF(DA$6=12,IF(DA1455=1,-$F1441/($I1435/$G1453)*SUM(CP1455:DA1455)/12,0),0))))","v":0},{"$f":"IF(DB1453=1,$F1441,IF(DB1454=1,-DA1448,IF(DB$38=1,-DA1448,IF(DB$6=12,IF(DB1455=1,-$F1441/($I1435/$G1453)*SUM(CQ1455:DB1455)/12,0),0))))","v":0},{"$f":"IF(DC1453=1,$F1441,IF(DC1454=1,-DB1448,IF(DC$38=1,-DB1448,IF(DC$6=12,IF(DC1455=1,-$F1441/($I1435/$G1453)*SUM(CR1455:DC1455)/12,0),0))))","v":0},{"$f":"IF(DD1453=1,$F1441,IF(DD1454=1,-DC1448,IF(DD$38=1,-DC1448,IF(DD$6=12,IF(DD1455=1,-$F1441/($I1435/$G1453)*SUM(CS1455:DD1455)/12,0),0))))","v":0},{"$f":"IF(DE1453=1,$F1441,IF(DE1454=1,-DD1448,IF(DE$38=1,-DD1448,IF(DE$6=12,IF(DE1455=1,-$F1441/($I1435/$G1453)*SUM(CT1455:DE1455)/12,0),0))))","v":0},{"$f":"IF(DF1453=1,$F1441,IF(DF1454=1,-DE1448,IF(DF$38=1,-DE1448,IF(DF$6=12,IF(DF1455=1,-$F1441/($I1435/$G1453)*SUM(CU1455:DF1455)/12,0),0))))","v":0},{"$f":"IF(DG1453=1,$F1441,IF(DG1454=1,-DF1448,IF(DG$38=1,-DF1448,IF(DG$6=12,IF(DG1455=1,-$F1441/($I1435/$G1453)*SUM(CV1455:DG1455)/12,0),0))))","v":0},{"$f":"IF(DH1453=1,$F1441,IF(DH1454=1,-DG1448,IF(DH$38=1,-DG1448,IF(DH$6=12,IF(DH1455=1,-$F1441/($I1435/$G1453)*SUM(CW1455:DH1455)/12,0),0))))","v":0},{"$f":"IF(DI1453=1,$F1441,IF(DI1454=1,-DH1448,IF(DI$38=1,-DH1448,IF(DI$6=12,IF(DI1455=1,-$F1441/($I1435/$G1453)*SUM(CX1455:DI1455)/12,0),0))))","v":0},{"$f":"IF(DJ1453=1,$F1441,IF(DJ1454=1,-DI1448,IF(DJ$38=1,-DI1448,IF(DJ$6=12,IF(DJ1455=1,-$F1441/($I1435/$G1453)*SUM(CY1455:DJ1455)/12,0),0))))","v":0},{"$f":"SUM(CY1447:DJ1447)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1447}]
[1,null,{"$f":"\"RG\"&F1435","v":"RGRealkreditlån"},null,null,null,null,null,null,null,null,"Amort. saldo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1455=1,F1441,0)","v":0},{"$f":"+X1448+Y1447","v":0},{"$f":"+Y1448+Z1447","v":0},{"$f":"+Z1448+AA1447","v":0},{"$f":"+AA1448+AB1447","v":0},{"$f":"+AB1448+AC1447","v":0},{"$f":"+AC1448+AD1447","v":0},{"$f":"+AD1448+AE1447","v":0},{"$f":"+AE1448+AF1447","v":0},{"$f":"+AF1448+AG1447","v":0},{"$f":"+AG1448+AH1447","v":0},{"$f":"+AH1448+AI1447","v":0},{"$f":"+AI1448+AJ1447","v":0},{"$f":"+AJ1448","v":0},{"$f":"+AK1448+AL1447","v":0},{"$f":"+AL1448+AM1447","v":0},{"$f":"+AM1448+AN1447","v":0},{"$f":"+AN1448+AO1447","v":0},{"$f":"+AO1448+AP1447","v":0},{"$f":"+AP1448+AQ1447","v":0},{"$f":"+AQ1448+AR1447","v":0},{"$f":"+AR1448+AS1447","v":0},{"$f":"+AS1448+AT1447","v":0},{"$f":"+AT1448+AU1447","v":0},{"$f":"+AU1448+AV1447","v":0},{"$f":"+AV1448+AW1447","v":0},{"$f":"+AW1448","v":0},{"$f":"+AX1448+AY1447","v":0},{"$f":"+AY1448+AZ1447","v":0},{"$f":"+AZ1448+BA1447","v":0},{"$f":"+BA1448+BB1447","v":0},{"$f":"+BB1448+BC1447","v":0},{"$f":"+BC1448+BD1447","v":0},{"$f":"+BD1448+BE1447","v":0},{"$f":"+BE1448+BF1447","v":0},{"$f":"+BF1448+BG1447","v":0},{"$f":"+BG1448+BH1447","v":0},{"$f":"+BH1448+BI1447","v":0},{"$f":"+BI1448+BJ1447","v":0},{"$f":"+BJ1448","v":0},{"$f":"+BK1448+BL1447","v":0},{"$f":"+BL1448+BM1447","v":0},{"$f":"+BM1448+BN1447","v":0},{"$f":"+BN1448+BO1447","v":0},{"$f":"+BO1448+BP1447","v":0},{"$f":"+BP1448+BQ1447","v":0},{"$f":"+BQ1448+BR1447","v":0},{"$f":"+BR1448+BS1447","v":0},{"$f":"+BS1448+BT1447","v":0},{"$f":"+BT1448+BU1447","v":0},{"$f":"+BU1448+BV1447","v":0},{"$f":"+BV1448+BW1447","v":0},{"$f":"+BW1448","v":0},{"$f":"+BX1448+BY1447","v":0},{"$f":"+BY1448+BZ1447","v":0},{"$f":"+BZ1448+CA1447","v":0},{"$f":"+CA1448+CB1447","v":0},{"$f":"+CB1448+CC1447","v":0},{"$f":"+CC1448+CD1447","v":0},{"$f":"+CD1448+CE1447","v":0},{"$f":"+CE1448+CF1447","v":0},{"$f":"+CF1448+CG1447","v":0},{"$f":"+CG1448+CH1447","v":0},{"$f":"+CH1448+CI1447","v":0},{"$f":"+CI1448+CJ1447","v":0},{"$f":"+CJ1448","v":0},{"$f":"+CK1448+CL1447","v":0},{"$f":"+CL1448+CM1447","v":0},{"$f":"+CM1448+CN1447","v":0},{"$f":"+CN1448+CO1447","v":0},{"$f":"+CO1448+CP1447","v":0},{"$f":"+CP1448+CQ1447","v":0},{"$f":"+CQ1448+CR1447","v":0},{"$f":"+CR1448+CS1447","v":0},{"$f":"+CS1448+CT1447","v":0},{"$f":"+CT1448+CU1447","v":0},{"$f":"+CU1448+CV1447","v":0},{"$f":"+CV1448+CW1447","v":0},{"$f":"+CW1448","v":0},{"$f":"+CX1448+CY1447","v":0},{"$f":"+CY1448+CZ1447","v":0},{"$f":"+CZ1448+DA1447","v":0},{"$f":"+DA1448+DB1447","v":0},{"$f":"+DB1448+DC1447","v":0},{"$f":"+DC1448+DD1447","v":0},{"$f":"+DD1448+DE1447","v":0},{"$f":"+DE1448+DF1447","v":0},{"$f":"+DF1448+DG1447","v":0},{"$f":"+DG1448+DH1447","v":0},{"$f":"+DH1448+DI1447","v":0},{"$f":"+DI1448+DJ1447","v":0},{"$f":"+DJ1448","v":0},null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1448}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1449}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1450}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1451}]
[2,null,null,null,null,null,null,null,null,"Rente%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+F1437","v":0},{"$f":"IF(Z1435=\"\",Y1452,Z1435)","v":0},{"$f":"IF(AA1435=\"\",Z1452,AA1435)","v":0},{"$f":"IF(AB1435=\"\",AA1452,AB1435)","v":0},{"$f":"IF(AC1435=\"\",AB1452,AC1435)","v":0},{"$f":"IF(AD1435=\"\",AC1452,AD1435)","v":0},{"$f":"IF(AE1435=\"\",AD1452,AE1435)","v":0},{"$f":"IF(AF1435=\"\",AE1452,AF1435)","v":0},{"$f":"IF(AG1435=\"\",AF1452,AG1435)","v":0},{"$f":"IF(AH1435=\"\",AG1452,AH1435)","v":0},{"$f":"IF(AI1435=\"\",AH1452,AI1435)","v":0},{"$f":"IF(AJ1435=\"\",AI1452,AJ1435)","v":0},null,{"$f":"IF(AL1435=\"\",AJ1452,AL1435)","v":0},{"$f":"IF(AM1435=\"\",AL1452,AM1435)","v":0},{"$f":"IF(AN1435=\"\",AM1452,AN1435)","v":0},{"$f":"IF(AO1435=\"\",AN1452,AO1435)","v":0},{"$f":"IF(AP1435=\"\",AO1452,AP1435)","v":0},{"$f":"IF(AQ1435=\"\",AP1452,AQ1435)","v":0},{"$f":"IF(AR1435=\"\",AQ1452,AR1435)","v":0},{"$f":"IF(AS1435=\"\",AR1452,AS1435)","v":0},{"$f":"IF(AT1435=\"\",AS1452,AT1435)","v":0},{"$f":"IF(AU1435=\"\",AT1452,AU1435)","v":0},{"$f":"IF(AV1435=\"\",AU1452,AV1435)","v":0},{"$f":"IF(AW1435=\"\",AV1452,AW1435)","v":0},null,{"$f":"IF(AY1435=\"\",AW1452,AY1435)","v":0},{"$f":"IF(AZ1435=\"\",AY1452,AZ1435)","v":0},{"$f":"IF(BA1435=\"\",AZ1452,BA1435)","v":0},{"$f":"IF(BB1435=\"\",BA1452,BB1435)","v":0},{"$f":"IF(BC1435=\"\",BB1452,BC1435)","v":0},{"$f":"IF(BD1435=\"\",BC1452,BD1435)","v":0},{"$f":"IF(BE1435=\"\",BD1452,BE1435)","v":0},{"$f":"IF(BF1435=\"\",BE1452,BF1435)","v":0},{"$f":"IF(BG1435=\"\",BF1452,BG1435)","v":0},{"$f":"IF(BH1435=\"\",BG1452,BH1435)","v":0},{"$f":"IF(BI1435=\"\",BH1452,BI1435)","v":0},{"$f":"IF(BJ1435=\"\",BI1452,BJ1435)","v":0},null,{"$f":"IF(BL1435=\"\",BJ1452,BL1435)","v":0},{"$f":"IF(BM1435=\"\",BL1452,BM1435)","v":0},{"$f":"IF(BN1435=\"\",BM1452,BN1435)","v":0},{"$f":"IF(BO1435=\"\",BN1452,BO1435)","v":0},{"$f":"IF(BP1435=\"\",BO1452,BP1435)","v":0},{"$f":"IF(BQ1435=\"\",BP1452,BQ1435)","v":0},{"$f":"IF(BR1435=\"\",BQ1452,BR1435)","v":0},{"$f":"IF(BS1435=\"\",BR1452,BS1435)","v":0},{"$f":"IF(BT1435=\"\",BS1452,BT1435)","v":0},{"$f":"IF(BU1435=\"\",BT1452,BU1435)","v":0},{"$f":"IF(BV1435=\"\",BU1452,BV1435)","v":0},{"$f":"IF(BW1435=\"\",BV1452,BW1435)","v":0},null,{"$f":"IF(BY1435=\"\",BW1452,BY1435)","v":0},{"$f":"IF(BZ1435=\"\",BY1452,BZ1435)","v":0},{"$f":"IF(CA1435=\"\",BZ1452,CA1435)","v":0},{"$f":"IF(CB1435=\"\",CA1452,CB1435)","v":0},{"$f":"IF(CC1435=\"\",CB1452,CC1435)","v":0},{"$f":"IF(CD1435=\"\",CC1452,CD1435)","v":0},{"$f":"IF(CE1435=\"\",CD1452,CE1435)","v":0},{"$f":"IF(CF1435=\"\",CE1452,CF1435)","v":0},{"$f":"IF(CG1435=\"\",CF1452,CG1435)","v":0},{"$f":"IF(CH1435=\"\",CG1452,CH1435)","v":0},{"$f":"IF(CI1435=\"\",CH1452,CI1435)","v":0},{"$f":"IF(CJ1435=\"\",CI1452,CJ1435)","v":0},null,{"$f":"IF(CL1435=\"\",CJ1452,CL1435)","v":0},{"$f":"IF(CM1435=\"\",CL1452,CM1435)","v":0},{"$f":"IF(CN1435=\"\",CM1452,CN1435)","v":0},{"$f":"IF(CO1435=\"\",CN1452,CO1435)","v":0},{"$f":"IF(CP1435=\"\",CO1452,CP1435)","v":0},{"$f":"IF(CQ1435=\"\",CP1452,CQ1435)","v":0},{"$f":"IF(CR1435=\"\",CQ1452,CR1435)","v":0},{"$f":"IF(CS1435=\"\",CR1452,CS1435)","v":0},{"$f":"IF(CT1435=\"\",CS1452,CT1435)","v":0},{"$f":"IF(CU1435=\"\",CT1452,CU1435)","v":0},{"$f":"IF(CV1435=\"\",CU1452,CV1435)","v":0},{"$f":"IF(CW1435=\"\",CV1452,CW1435)","v":0},null,{"$f":"IF(CY1435=\"\",CW1452,CY1435)","v":0},{"$f":"IF(CZ1435=\"\",CY1452,CZ1435)","v":0},{"$f":"IF(DA1435=\"\",CZ1452,DA1435)","v":0},{"$f":"IF(DB1435=\"\",DA1452,DB1435)","v":0},{"$f":"IF(DC1435=\"\",DB1452,DC1435)","v":0},{"$f":"IF(DD1435=\"\",DC1452,DD1435)","v":0},{"$f":"IF(DE1435=\"\",DD1452,DE1435)","v":0},{"$f":"IF(DF1435=\"\",DE1452,DF1435)","v":0},{"$f":"IF(DG1435=\"\",DF1452,DG1435)","v":0},{"$f":"IF(DH1435=\"\",DG1452,DH1435)","v":0},{"$f":"IF(DI1435=\"\",DH1452,DI1435)","v":0},{"$f":"IF(DJ1435=\"\",DI1452,DJ1435)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1452}]
[2,null,null,null,"termin pr. år",null,{"$f":"VLOOKUP('Beregning af lån'!F1436,xxAndet!$A$3:$O$31,3,TRUE)","v":4},null,null,"optaget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F1439=Y$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1439=AL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1439=AY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1439=BL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1439=BY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1439=CL$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1439=CY$5,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1453}]
[2,null,null,null,"Antal terminer afrag",{"$f":"IF(MOD(SUM(Y1462:CJ1462),1)=0,I1435-J1437,MOD(SUM(Y1462:CJ1462),1)+I1435-J1437-1)","v":120},null,null,null,"indfriet",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($F1440=0,0,IF($F1440=Y$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1440=0,0,IF($F1440=AL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1440=0,0,IF($F1440=AY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1440=0,0,IF($F1440=BL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1440=0,0,IF($F1440=BY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1440=0,0,IF($F1440=CL$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF($F1440=0,0,IF($F1440=CY$5,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1454}]
[2,null,null,null,null,{"$f":"F1435","v":"Realkreditlån"},null,null,null,"Lån eksisterer",null,null,{"$f":"N1455","v":1},{"$f":"O1455","v":1},{"$f":"P1455","v":1},{"$f":"Q1455","v":1},{"$f":"R1455","v":1},{"$f":"S1455","v":1},{"$f":"T1455","v":1},{"$f":"U1455","v":1},{"$f":"V1455","v":1},{"$f":"W1455","v":1},{"$f":"X1455","v":1},{"$f":"IF(F1439=0,1,0)","v":1},{"$f":"X1455+X1453-X1454","v":1},{"$f":"Y1455+Y1453-Y1454-Y1459","v":1},{"$f":"Z1455+Z1453-Z1454-Z1459","v":1},{"$f":"AA1455+AA1453-AA1454-AA1459","v":1},{"$f":"AB1455+AB1453-AB1454-AB1459","v":1},{"$f":"AC1455+AC1453-AC1454-AC1459","v":1},{"$f":"AD1455+AD1453-AD1454-AD1459","v":1},{"$f":"AE1455+AE1453-AE1454-AE1459","v":1},{"$f":"AF1455+AF1453-AF1454-AF1459","v":1},{"$f":"AG1455+AG1453-AG1454-AG1459","v":1},{"$f":"AH1455+AH1453-AH1454-AH1459","v":1},{"$f":"AI1455+AI1453-AI1454-AI1459","v":1},{"$f":"AJ1455","v":1},{"$f":"AJ1455+AJ1453-AJ1454-AJ1459","v":1},{"$f":"AL1455+AL1453-AL1454-AL1459","v":1},{"$f":"AM1455+AM1453-AM1454-AM1459","v":1},{"$f":"AN1455+AN1453-AN1454-AN1459","v":1},{"$f":"AO1455+AO1453-AO1454-AO1459","v":1},{"$f":"AP1455+AP1453-AP1454-AP1459","v":1},{"$f":"AQ1455+AQ1453-AQ1454-AQ1459","v":1},{"$f":"AR1455+AR1453-AR1454-AR1459","v":1},{"$f":"AS1455+AS1453-AS1454-AS1459","v":1},{"$f":"AT1455+AT1453-AT1454-AT1459","v":1},{"$f":"AU1455+AU1453-AU1454-AU1459","v":1},{"$f":"AV1455+AV1453-AV1454-AV1459","v":1},{"$f":"AW1455","v":1},{"$f":"AW1455+AW1453-AW1454-AW1459","v":1},{"$f":"AY1455+AY1453-AY1454-AY1459","v":1},{"$f":"AZ1455+AZ1453-AZ1454-AZ1459","v":1},{"$f":"BA1455+BA1453-BA1454-BA1459","v":1},{"$f":"BB1455+BB1453-BB1454-BB1459","v":1},{"$f":"BC1455+BC1453-BC1454-BC1459","v":1},{"$f":"BD1455+BD1453-BD1454-BD1459","v":1},{"$f":"BE1455+BE1453-BE1454-BE1459","v":1},{"$f":"BF1455+BF1453-BF1454-BF1459","v":1},{"$f":"BG1455+BG1453-BG1454-BG1459","v":1},{"$f":"BH1455+BH1453-BH1454-BH1459","v":1},{"$f":"BI1455+BI1453-BI1454-BI1459","v":1},{"$f":"BJ1455","v":1},{"$f":"BJ1455+BJ1453-BJ1454-BJ1459","v":1},{"$f":"BL1455+BL1453-BL1454-BL1459","v":1},{"$f":"BM1455+BM1453-BM1454-BM1459","v":1},{"$f":"BN1455+BN1453-BN1454-BN1459","v":1},{"$f":"BO1455+BO1453-BO1454-BO1459","v":1},{"$f":"BP1455+BP1453-BP1454-BP1459","v":1},{"$f":"BQ1455+BQ1453-BQ1454-BQ1459","v":1},{"$f":"BR1455+BR1453-BR1454-BR1459","v":1},{"$f":"BS1455+BS1453-BS1454-BS1459","v":1},{"$f":"BT1455+BT1453-BT1454-BT1459","v":1},{"$f":"BU1455+BU1453-BU1454-BU1459","v":1},{"$f":"BV1455+BV1453-BV1454-BV1459","v":1},{"$f":"BW1455","v":1},{"$f":"BW1455+BW1453-BW1454-BW1459","v":1},{"$f":"BY1455+BY1453-BY1454-BY1459","v":1},{"$f":"BZ1455+BZ1453-BZ1454-BZ1459","v":1},{"$f":"CA1455+CA1453-CA1454-CA1459","v":1},{"$f":"CB1455+CB1453-CB1454-CB1459","v":1},{"$f":"CC1455+CC1453-CC1454-CC1459","v":1},{"$f":"CD1455+CD1453-CD1454-CD1459","v":1},{"$f":"CE1455+CE1453-CE1454-CE1459","v":1},{"$f":"CF1455+CF1453-CF1454-CF1459","v":1},{"$f":"CG1455+CG1453-CG1454-CG1459","v":1},{"$f":"CH1455+CH1453-CH1454-CH1459","v":1},{"$f":"CI1455+CI1453-CI1454-CI1459","v":1},{"$f":"CJ1455","v":1},{"$f":"CJ1455+CJ1453-CJ1454-CJ1459","v":1},{"$f":"CL1455+CL1453-CL1454-CL1459","v":1},{"$f":"CM1455+CM1453-CM1454-CM1459","v":1},{"$f":"CN1455+CN1453-CN1454-CN1459","v":1},{"$f":"CO1455+CO1453-CO1454-CO1459","v":1},{"$f":"CP1455+CP1453-CP1454-CP1459","v":1},{"$f":"CQ1455+CQ1453-CQ1454-CQ1459","v":1},{"$f":"CR1455+CR1453-CR1454-CR1459","v":1},{"$f":"CS1455+CS1453-CS1454-CS1459","v":1},{"$f":"CT1455+CT1453-CT1454-CT1459","v":1},{"$f":"CU1455+CU1453-CU1454-CU1459","v":1},{"$f":"CV1455+CV1453-CV1454-CV1459","v":1},{"$f":"CW1455","v":1},{"$f":"CW1455+CW1453-CW1454-CW1459","v":1},{"$f":"CY1455+CY1453-CY1454-CY1459","v":1},{"$f":"CZ1455+CZ1453-CZ1454-CZ1459","v":1},{"$f":"DA1455+DA1453-DA1454-DA1459","v":1},{"$f":"DB1455+DB1453-DB1454-DB1459","v":1},{"$f":"DC1455+DC1453-DC1454-DC1459","v":1},{"$f":"DD1455+DD1453-DD1454-DD1459","v":1},{"$f":"DE1455+DE1453-DE1454-DE1459","v":1},{"$f":"DF1455+DF1453-DF1454-DF1459","v":1},{"$f":"DG1455+DG1453-DG1454-DG1459","v":1},{"$f":"DH1455+DH1453-DH1454-DH1459","v":1},{"$f":"DI1455+DI1453-DI1454-DI1459","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1455}]
[2,null,null,null,null,null,null,null,null,"termin nr",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"ROUNDUP(X1456+Y1461,0)","v":0},{"$f":"ROUNDUP(Y1456+Z1461,0)","v":0},{"$f":"ROUNDUP(Z1456+AA1461,0)","v":1},{"$f":"ROUNDUP(AA1456+AB1461,0)","v":1},{"$f":"ROUNDUP(AB1456+AC1461,0)","v":1},{"$f":"ROUNDUP(AC1456+AD1461,0)","v":2},{"$f":"ROUNDUP(AD1456+AE1461,0)","v":2},{"$f":"ROUNDUP(AE1456+AF1461,0)","v":2},{"$f":"ROUNDUP(AF1456+AG1461,0)","v":3},{"$f":"ROUNDUP(AG1456+AH1461,0)","v":3},{"$f":"ROUNDUP(AH1456+AI1461,0)","v":3},{"$f":"ROUNDUP(AI1456+AJ1461,0)","v":4},null,{"$f":"ROUNDUP(AJ1456+AL1461,0)","v":4},{"$f":"ROUNDUP(AL1456+AM1461,0)","v":4},{"$f":"ROUNDUP(AM1456+AN1461,0)","v":5},{"$f":"ROUNDUP(AN1456+AO1461,0)","v":5},{"$f":"ROUNDUP(AO1456+AP1461,0)","v":5},{"$f":"ROUNDUP(AP1456+AQ1461,0)","v":6},{"$f":"ROUNDUP(AQ1456+AR1461,0)","v":6},{"$f":"ROUNDUP(AR1456+AS1461,0)","v":6},{"$f":"ROUNDUP(AS1456+AT1461,0)","v":7},{"$f":"ROUNDUP(AT1456+AU1461,0)","v":7},{"$f":"ROUNDUP(AU1456+AV1461,0)","v":7},{"$f":"ROUNDUP(AV1456+AW1461,0)","v":8},null,{"$f":"ROUNDUP(AW1456+AY1461,0)","v":8},{"$f":"ROUNDUP(AY1456+AZ1461,0)","v":8},{"$f":"ROUNDUP(AZ1456+BA1461,0)","v":9},{"$f":"ROUNDUP(BA1456+BB1461,0)","v":9},{"$f":"ROUNDUP(BB1456+BC1461,0)","v":9},{"$f":"ROUNDUP(BC1456+BD1461,0)","v":10},{"$f":"ROUNDUP(BD1456+BE1461,0)","v":10},{"$f":"ROUNDUP(BE1456+BF1461,0)","v":10},{"$f":"ROUNDUP(BF1456+BG1461,0)","v":11},{"$f":"ROUNDUP(BG1456+BH1461,0)","v":11},{"$f":"ROUNDUP(BH1456+BI1461,0)","v":11},{"$f":"ROUNDUP(BI1456+BJ1461,0)","v":12},null,{"$f":"ROUNDUP(BJ1456+BL1461,0)","v":12},{"$f":"ROUNDUP(BL1456+BM1461,0)","v":12},{"$f":"ROUNDUP(BM1456+BN1461,0)","v":13},{"$f":"ROUNDUP(BN1456+BO1461,0)","v":13},{"$f":"ROUNDUP(BO1456+BP1461,0)","v":13},{"$f":"ROUNDUP(BP1456+BQ1461,0)","v":14},{"$f":"ROUNDUP(BQ1456+BR1461,0)","v":14},{"$f":"ROUNDUP(BR1456+BS1461,0)","v":14},{"$f":"ROUNDUP(BS1456+BT1461,0)","v":15},{"$f":"ROUNDUP(BT1456+BU1461,0)","v":15},{"$f":"ROUNDUP(BU1456+BV1461,0)","v":15},{"$f":"ROUNDUP(BV1456+BW1461,0)","v":16},null,{"$f":"ROUNDUP(BW1456+BY1461,0)","v":16},{"$f":"ROUNDUP(BY1456+BZ1461,0)","v":16},{"$f":"ROUNDUP(BZ1456+CA1461,0)","v":17},{"$f":"ROUNDUP(CA1456+CB1461,0)","v":17},{"$f":"ROUNDUP(CB1456+CC1461,0)","v":17},{"$f":"ROUNDUP(CC1456+CD1461,0)","v":18},{"$f":"ROUNDUP(CD1456+CE1461,0)","v":18},{"$f":"ROUNDUP(CE1456+CF1461,0)","v":18},{"$f":"ROUNDUP(CF1456+CG1461,0)","v":19},{"$f":"ROUNDUP(CG1456+CH1461,0)","v":19},{"$f":"ROUNDUP(CH1456+CI1461,0)","v":19},{"$f":"ROUNDUP(CI1456+CJ1461,0)","v":20},null,{"$f":"ROUNDUP(CJ1456+CL1461,0)","v":20},{"$f":"ROUNDUP(CL1456+CM1461,0)","v":20},{"$f":"ROUNDUP(CM1456+CN1461,0)","v":21},{"$f":"ROUNDUP(CN1456+CO1461,0)","v":21},{"$f":"ROUNDUP(CO1456+CP1461,0)","v":21},{"$f":"ROUNDUP(CP1456+CQ1461,0)","v":22},{"$f":"ROUNDUP(CQ1456+CR1461,0)","v":22},{"$f":"ROUNDUP(CR1456+CS1461,0)","v":22},{"$f":"ROUNDUP(CS1456+CT1461,0)","v":23},{"$f":"ROUNDUP(CT1456+CU1461,0)","v":23},{"$f":"ROUNDUP(CU1456+CV1461,0)","v":23},{"$f":"ROUNDUP(CV1456+CW1461,0)","v":24},null,{"$f":"ROUNDUP(CW1456+CY1461,0)","v":24},{"$f":"ROUNDUP(CY1456+CZ1461,0)","v":24},{"$f":"ROUNDUP(CZ1456+DA1461,0)","v":25},{"$f":"ROUNDUP(DA1456+DB1461,0)","v":25},{"$f":"ROUNDUP(DB1456+DC1461,0)","v":25},{"$f":"ROUNDUP(DC1456+DD1461,0)","v":26},{"$f":"ROUNDUP(DD1456+DE1461,0)","v":26},{"$f":"ROUNDUP(DE1456+DF1461,0)","v":26},{"$f":"ROUNDUP(DF1456+DG1461,0)","v":27},{"$f":"ROUNDUP(DG1456+DH1461,0)","v":27},{"$f":"ROUNDUP(DH1456+DI1461,0)","v":27},{"$f":"ROUNDUP(DI1456+DJ1461,0)","v":28},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1456}]
[2,null,null,null,null,null,null,null,null,"termin j/n (1/0)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+X$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+Y$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+Z$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+AZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+BZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CJ$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CL$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CM$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CN$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CO$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CP$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CQ$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CR$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CS$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CT$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CU$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CV$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CW$2,FALSE)","v":1},null,{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CY$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+CZ$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+DA$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+DB$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+DC$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+DD$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+DE$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+DF$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+DG$2,FALSE)","v":1},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+DH$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+DI$2,FALSE)","v":0},{"$f":"VLOOKUP($F1436,xxAndet!$A$3:$O$31,3+DJ$2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1457}]
[2,null,null,null,null,null,null,null,null,"Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1456<=$J1437,0,1)","v":0},0,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AL1456<=$J1437,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(AY1456<=$J1437,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BL1456<=$J1437,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(BY1456<=$J1437,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CL1456<=$J1437,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"IF(CY1456<=$J1437,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1458}]
[2,null,null,null,null,{"$f":"ADDRESS($DT1455,AJ$5+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,AJ$5+24,4)","v":"AH1455:AJ1455"},null,null,null,"Lån udløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y1456=X1456,0,IF(Y1456=$I1435,1,0))","v":0},{"$f":"IF(Z1456=Y1456,0,IF(Z1456=$I1435,1,0))","v":0},{"$f":"IF(AA1456=Z1456,0,IF(AA1456=$I1435,1,0))","v":0},{"$f":"IF(AB1456=AA1456,0,IF(AB1456=$I1435,1,0))","v":0},{"$f":"IF(AC1456=AB1456,0,IF(AC1456=$I1435,1,0))","v":0},{"$f":"IF(AD1456=AC1456,0,IF(AD1456=$I1435,1,0))","v":0},{"$f":"IF(AE1456=AD1456,0,IF(AE1456=$I1435,1,0))","v":0},{"$f":"IF(AF1456=AE1456,0,IF(AF1456=$I1435,1,0))","v":0},{"$f":"IF(AG1456=AF1456,0,IF(AG1456=$I1435,1,0))","v":0},{"$f":"IF(AH1456=AG1456,0,IF(AH1456=$I1435,1,0))","v":0},{"$f":"IF(AI1456=AH1456,0,IF(AI1456=$I1435,1,0))","v":0},{"$f":"IF(AJ1456=AI1456,0,IF(AJ1456=$I1435,1,0))","v":0},null,{"$f":"IF(AL1456=AJ1456,0,IF(AL1456=$I1435,1,0))","v":0},{"$f":"IF(AM1456=AL1456,0,IF(AM1456=$I1435,1,0))","v":0},{"$f":"IF(AN1456=AM1456,0,IF(AN1456=$I1435,1,0))","v":0},{"$f":"IF(AO1456=AN1456,0,IF(AO1456=$I1435,1,0))","v":0},{"$f":"IF(AP1456=AO1456,0,IF(AP1456=$I1435,1,0))","v":0},{"$f":"IF(AQ1456=AP1456,0,IF(AQ1456=$I1435,1,0))","v":0},{"$f":"IF(AR1456=AQ1456,0,IF(AR1456=$I1435,1,0))","v":0},{"$f":"IF(AS1456=AR1456,0,IF(AS1456=$I1435,1,0))","v":0},{"$f":"IF(AT1456=AS1456,0,IF(AT1456=$I1435,1,0))","v":0},{"$f":"IF(AU1456=AT1456,0,IF(AU1456=$I1435,1,0))","v":0},{"$f":"IF(AV1456=AU1456,0,IF(AV1456=$I1435,1,0))","v":0},{"$f":"IF(AW1456=AV1456,0,IF(AW1456=$I1435,1,0))","v":0},null,{"$f":"IF(AY1456=AW1456,0,IF(AY1456=$I1435,1,0))","v":0},{"$f":"IF(AZ1456=AY1456,0,IF(AZ1456=$I1435,1,0))","v":0},{"$f":"IF(BA1456=AZ1456,0,IF(BA1456=$I1435,1,0))","v":0},{"$f":"IF(BB1456=BA1456,0,IF(BB1456=$I1435,1,0))","v":0},{"$f":"IF(BC1456=BB1456,0,IF(BC1456=$I1435,1,0))","v":0},{"$f":"IF(BD1456=BC1456,0,IF(BD1456=$I1435,1,0))","v":0},{"$f":"IF(BE1456=BD1456,0,IF(BE1456=$I1435,1,0))","v":0},{"$f":"IF(BF1456=BE1456,0,IF(BF1456=$I1435,1,0))","v":0},{"$f":"IF(BG1456=BF1456,0,IF(BG1456=$I1435,1,0))","v":0},{"$f":"IF(BH1456=BG1456,0,IF(BH1456=$I1435,1,0))","v":0},{"$f":"IF(BI1456=BH1456,0,IF(BI1456=$I1435,1,0))","v":0},{"$f":"IF(BJ1456=BI1456,0,IF(BJ1456=$I1435,1,0))","v":0},null,{"$f":"IF(BL1456=BJ1456,0,IF(BL1456=$I1435,1,0))","v":0},{"$f":"IF(BM1456=BL1456,0,IF(BM1456=$I1435,1,0))","v":0},{"$f":"IF(BN1456=BM1456,0,IF(BN1456=$I1435,1,0))","v":0},{"$f":"IF(BO1456=BN1456,0,IF(BO1456=$I1435,1,0))","v":0},{"$f":"IF(BP1456=BO1456,0,IF(BP1456=$I1435,1,0))","v":0},{"$f":"IF(BQ1456=BP1456,0,IF(BQ1456=$I1435,1,0))","v":0},{"$f":"IF(BR1456=BQ1456,0,IF(BR1456=$I1435,1,0))","v":0},{"$f":"IF(BS1456=BR1456,0,IF(BS1456=$I1435,1,0))","v":0},{"$f":"IF(BT1456=BS1456,0,IF(BT1456=$I1435,1,0))","v":0},{"$f":"IF(BU1456=BT1456,0,IF(BU1456=$I1435,1,0))","v":0},{"$f":"IF(BV1456=BU1456,0,IF(BV1456=$I1435,1,0))","v":0},{"$f":"IF(BW1456=BV1456,0,IF(BW1456=$I1435,1,0))","v":0},null,{"$f":"IF(BY1456=BW1456,0,IF(BY1456=$I1435,1,0))","v":0},{"$f":"IF(BZ1456=BY1456,0,IF(BZ1456=$I1435,1,0))","v":0},{"$f":"IF(CA1456=BZ1456,0,IF(CA1456=$I1435,1,0))","v":0},{"$f":"IF(CB1456=CA1456,0,IF(CB1456=$I1435,1,0))","v":0},{"$f":"IF(CC1456=CB1456,0,IF(CC1456=$I1435,1,0))","v":0},{"$f":"IF(CD1456=CC1456,0,IF(CD1456=$I1435,1,0))","v":0},{"$f":"IF(CE1456=CD1456,0,IF(CE1456=$I1435,1,0))","v":0},{"$f":"IF(CF1456=CE1456,0,IF(CF1456=$I1435,1,0))","v":0},{"$f":"IF(CG1456=CF1456,0,IF(CG1456=$I1435,1,0))","v":0},{"$f":"IF(CH1456=CG1456,0,IF(CH1456=$I1435,1,0))","v":0},{"$f":"IF(CI1456=CH1456,0,IF(CI1456=$I1435,1,0))","v":0},{"$f":"IF(CJ1456=CI1456,0,IF(CJ1456=$I1435,1,0))","v":0},null,{"$f":"IF(CL1456=CJ1456,0,IF(CL1456=$I1435,1,0))","v":0},{"$f":"IF(CM1456=CL1456,0,IF(CM1456=$I1435,1,0))","v":0},{"$f":"IF(CN1456=CM1456,0,IF(CN1456=$I1435,1,0))","v":0},{"$f":"IF(CO1456=CN1456,0,IF(CO1456=$I1435,1,0))","v":0},{"$f":"IF(CP1456=CO1456,0,IF(CP1456=$I1435,1,0))","v":0},{"$f":"IF(CQ1456=CP1456,0,IF(CQ1456=$I1435,1,0))","v":0},{"$f":"IF(CR1456=CQ1456,0,IF(CR1456=$I1435,1,0))","v":0},{"$f":"IF(CS1456=CR1456,0,IF(CS1456=$I1435,1,0))","v":0},{"$f":"IF(CT1456=CS1456,0,IF(CT1456=$I1435,1,0))","v":0},{"$f":"IF(CU1456=CT1456,0,IF(CU1456=$I1435,1,0))","v":0},{"$f":"IF(CV1456=CU1456,0,IF(CV1456=$I1435,1,0))","v":0},{"$f":"IF(CW1456=CV1456,0,IF(CW1456=$I1435,1,0))","v":0},null,{"$f":"IF(CY1456=CW1456,0,IF(CY1456=$I1435,1,0))","v":0},{"$f":"IF(CZ1456=CY1456,0,IF(CZ1456=$I1435,1,0))","v":0},{"$f":"IF(DA1456=CZ1456,0,IF(DA1456=$I1435,1,0))","v":0},{"$f":"IF(DB1456=DA1456,0,IF(DB1456=$I1435,1,0))","v":0},{"$f":"IF(DC1456=DB1456,0,IF(DC1456=$I1435,1,0))","v":0},{"$f":"IF(DD1456=DC1456,0,IF(DD1456=$I1435,1,0))","v":0},{"$f":"IF(DE1456=DD1456,0,IF(DE1456=$I1435,1,0))","v":0},{"$f":"IF(DF1456=DE1456,0,IF(DF1456=$I1435,1,0))","v":0},{"$f":"IF(DG1456=DF1456,0,IF(DG1456=$I1435,1,0))","v":0},{"$f":"IF(DH1456=DG1456,0,IF(DH1456=$I1435,1,0))","v":0},{"$f":"IF(DI1456=DH1456,0,IF(DI1456=$I1435,1,0))","v":0},{"$f":"IF(DJ1456=DI1456,0,IF(DJ1456=$I1435,1,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1459}]
[2,null,null,null,null,null,null,null,null,"Valutakurs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,X$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,Y$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,Z$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,AZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,BZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CJ$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CL$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CM$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CN$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CO$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CP$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CQ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CR$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CS$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CT$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CU$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CV$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CW$1+2,FALSE)","v":1},null,{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CY$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,CZ$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,DA$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,DB$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,DC$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,DD$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,DE$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,DF$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,DG$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,DH$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,DI$1+2,FALSE)","v":1},{"$f":"VLOOKUP($H1435,Startside!$B$33:$J$37,DJ$1+2,FALSE)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1460}]
[2,null,null,null,null,null,null,null,null,"ydelses pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1455,Y$5+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,Y$5+24,4)))/(12/$G1453)*Y1457","v":0},0,1,0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1455,AL$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,AL$3+24,4)))/(12/$G1453)*AL1457","v":0},0,{"$f":"SUM(INDIRECT(ADDRESS($DT1455,AN$5+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,AN$5+24,4)))/(12/$G1453)*AN1457","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1455,AY$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,AY$3+24,4)))/(12/$G1453)*AY1457","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1455,AZ$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,AZ$3+24,4)))/(12/$G1453)*AZ1457","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1455,BA$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,BA$3+24,4)))/(12/$G1453)*BA1457","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1455,BL$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,BL$3+24,4)))/(12/$G1453)*BL1457","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1455,BM$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,BM$3+24,4)))/(12/$G1453)*BM1457","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1455,BN$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,BN$3+24,4)))/(12/$G1453)*BN1457","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1455,BY$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,BY$3+24,4)))/(12/$G1453)*BY1457","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1455,BZ$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,BZ$3+24,4)))/(12/$G1453)*BZ1457","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1455,CA$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,CA$3+24,4)))/(12/$G1453)*CA1457","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1455,CL$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,CL$3+24,4)))/(12/$G1453)*CL1457","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1455,CM$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,CM$3+24,4)))/(12/$G1453)*CM1457","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1455,CN$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,CN$3+24,4)))/(12/$G1453)*CN1457","v":1},0,0,1,0,0,1,0,0,1,null,{"$f":"SUM(INDIRECT(ADDRESS($DT1455,CY$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,CY$3+24,4)))/(12/$G1453)*CY1457","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1455,CZ$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,CZ$3+24,4)))/(12/$G1453)*CZ1457","v":0},{"$f":"SUM(INDIRECT(ADDRESS($DT1455,DA$3+25-(12/$G1453),4)&\":\"&ADDRESS($DT1455,DA$3+24,4)))/(12/$G1453)*DA1457","v":1},0,0,1,0,0,1,0,0,1,null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1461}]
[2,null,null,null,null,null,null,null,null,"ydelses pct u indfrielse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1461","v":0},{"$f":"IF(SUM($Y1462:Y1462)>1,ROUNDUP(Z1461,0),Z1461)","v":0},{"$f":"IF(SUM($Y1462:Z1462)>1,ROUNDUP(AA1461,0),AA1461)","v":1},{"$f":"IF(SUM($Y1462:AA1462)>1,ROUNDUP(AB1461,0),AB1461)","v":0},{"$f":"IF(SUM($Y1462:AB1462)>1,ROUNDUP(AC1461,0),AC1461)","v":0},{"$f":"IF(SUM($Y1462:AC1462)>1,ROUNDUP(AD1461,0),AD1461)","v":1},{"$f":"IF(SUM($Y1462:AD1462)>1,ROUNDUP(AE1461,0),AE1461)","v":0},{"$f":"IF(SUM($Y1462:AE1462)>1,ROUNDUP(AF1461,0),AF1461)","v":0},{"$f":"IF(SUM($Y1462:AF1462)>1,ROUNDUP(AG1461,0),AG1461)","v":1},{"$f":"IF(SUM($Y1462:AG1462)>1,ROUNDUP(AH1461,0),AH1461)","v":0},{"$f":"IF(SUM($Y1462:AH1462)>1,ROUNDUP(AI1461,0),AI1461)","v":0},{"$f":"IF(SUM($Y1462:AI1462)>1,ROUNDUP(AJ1461,0),AJ1461)","v":1},null,{"$f":"IF(SUM($Y1462:AK1462)>1,ROUNDUP(AL1461,0),AL1461)","v":0},{"$f":"IF(SUM($Y1462:AL1462)>1,ROUNDUP(AM1461,0),AM1461)","v":0},{"$f":"IF(SUM($Y1462:AM1462)>1,ROUNDUP(AN1461,0),AN1461)","v":1},{"$f":"IF(SUM($Y1462:AN1462)>1,ROUNDUP(AO1461,0),AO1461)","v":0},{"$f":"IF(SUM($Y1462:AO1462)>1,ROUNDUP(AP1461,0),AP1461)","v":0},{"$f":"IF(SUM($Y1462:AP1462)>1,ROUNDUP(AQ1461,0),AQ1461)","v":1},{"$f":"IF(SUM($Y1462:AQ1462)>1,ROUNDUP(AR1461,0),AR1461)","v":0},{"$f":"IF(SUM($Y1462:AR1462)>1,ROUNDUP(AS1461,0),AS1461)","v":0},{"$f":"IF(SUM($Y1462:AS1462)>1,ROUNDUP(AT1461,0),AT1461)","v":1},{"$f":"IF(SUM($Y1462:AT1462)>1,ROUNDUP(AU1461,0),AU1461)","v":0},{"$f":"IF(SUM($Y1462:AU1462)>1,ROUNDUP(AV1461,0),AV1461)","v":0},{"$f":"IF(SUM($Y1462:AV1462)>1,ROUNDUP(AW1461,0),AW1461)","v":1},null,{"$f":"IF(SUM($Y1462:AX1462)>1,ROUNDUP(AY1461,0),AY1461)","v":0},{"$f":"IF(SUM($Y1462:AY1462)>1,ROUNDUP(AZ1461,0),AZ1461)","v":0},{"$f":"IF(SUM($Y1462:AZ1462)>1,ROUNDUP(BA1461,0),BA1461)","v":1},{"$f":"IF(SUM($Y1462:BA1462)>1,ROUNDUP(BB1461,0),BB1461)","v":0},{"$f":"IF(SUM($Y1462:BB1462)>1,ROUNDUP(BC1461,0),BC1461)","v":0},{"$f":"IF(SUM($Y1462:BC1462)>1,ROUNDUP(BD1461,0),BD1461)","v":1},{"$f":"IF(SUM($Y1462:BD1462)>1,ROUNDUP(BE1461,0),BE1461)","v":0},{"$f":"IF(SUM($Y1462:BE1462)>1,ROUNDUP(BF1461,0),BF1461)","v":0},{"$f":"IF(SUM($Y1462:BF1462)>1,ROUNDUP(BG1461,0),BG1461)","v":1},{"$f":"IF(SUM($Y1462:BG1462)>1,ROUNDUP(BH1461,0),BH1461)","v":0},{"$f":"IF(SUM($Y1462:BH1462)>1,ROUNDUP(BI1461,0),BI1461)","v":0},{"$f":"IF(SUM($Y1462:BI1462)>1,ROUNDUP(BJ1461,0),BJ1461)","v":1},null,{"$f":"IF(SUM($Y1462:BK1462)>1,ROUNDUP(BL1461,0),BL1461)","v":0},{"$f":"IF(SUM($Y1462:BL1462)>1,ROUNDUP(BM1461,0),BM1461)","v":0},{"$f":"IF(SUM($Y1462:BM1462)>1,ROUNDUP(BN1461,0),BN1461)","v":1},{"$f":"IF(SUM($Y1462:BN1462)>1,ROUNDUP(BO1461,0),BO1461)","v":0},{"$f":"IF(SUM($Y1462:BO1462)>1,ROUNDUP(BP1461,0),BP1461)","v":0},{"$f":"IF(SUM($Y1462:BP1462)>1,ROUNDUP(BQ1461,0),BQ1461)","v":1},{"$f":"IF(SUM($Y1462:BQ1462)>1,ROUNDUP(BR1461,0),BR1461)","v":0},{"$f":"IF(SUM($Y1462:BR1462)>1,ROUNDUP(BS1461,0),BS1461)","v":0},{"$f":"IF(SUM($Y1462:BS1462)>1,ROUNDUP(BT1461,0),BT1461)","v":1},{"$f":"IF(SUM($Y1462:BT1462)>1,ROUNDUP(BU1461,0),BU1461)","v":0},{"$f":"IF(SUM($Y1462:BU1462)>1,ROUNDUP(BV1461,0),BV1461)","v":0},{"$f":"IF(SUM($Y1462:BV1462)>1,ROUNDUP(BW1461,0),BW1461)","v":1},null,{"$f":"IF(SUM($Y1462:BX1462)>1,ROUNDUP(BY1461,0),BY1461)","v":0},{"$f":"IF(SUM($Y1462:BY1462)>1,ROUNDUP(BZ1461,0),BZ1461)","v":0},{"$f":"IF(SUM($Y1462:BZ1462)>1,ROUNDUP(CA1461,0),CA1461)","v":1},{"$f":"IF(SUM($Y1462:CA1462)>1,ROUNDUP(CB1461,0),CB1461)","v":0},{"$f":"IF(SUM($Y1462:CB1462)>1,ROUNDUP(CC1461,0),CC1461)","v":0},{"$f":"IF(SUM($Y1462:CC1462)>1,ROUNDUP(CD1461,0),CD1461)","v":1},{"$f":"IF(SUM($Y1462:CD1462)>1,ROUNDUP(CE1461,0),CE1461)","v":0},{"$f":"IF(SUM($Y1462:CE1462)>1,ROUNDUP(CF1461,0),CF1461)","v":0},{"$f":"IF(SUM($Y1462:CF1462)>1,ROUNDUP(CG1461,0),CG1461)","v":1},{"$f":"IF(SUM($Y1462:CG1462)>1,ROUNDUP(CH1461,0),CH1461)","v":0},{"$f":"IF(SUM($Y1462:CH1462)>1,ROUNDUP(CI1461,0),CI1461)","v":0},{"$f":"IF(SUM($Y1462:CI1462)>1,ROUNDUP(CJ1461,0),CJ1461)","v":1},null,{"$f":"IF(SUM($Y1462:CK1462)>1,ROUNDUP(CL1461,0),CL1461)","v":0},{"$f":"IF(SUM($Y1462:CL1462)>1,ROUNDUP(CM1461,0),CM1461)","v":0},{"$f":"IF(SUM($Y1462:CM1462)>1,ROUNDUP(CN1461,0),CN1461)","v":1},{"$f":"IF(SUM($Y1462:CN1462)>1,ROUNDUP(CO1461,0),CO1461)","v":0},{"$f":"IF(SUM($Y1462:CO1462)>1,ROUNDUP(CP1461,0),CP1461)","v":0},{"$f":"IF(SUM($Y1462:CP1462)>1,ROUNDUP(CQ1461,0),CQ1461)","v":1},{"$f":"IF(SUM($Y1462:CQ1462)>1,ROUNDUP(CR1461,0),CR1461)","v":0},{"$f":"IF(SUM($Y1462:CR1462)>1,ROUNDUP(CS1461,0),CS1461)","v":0},{"$f":"IF(SUM($Y1462:CS1462)>1,ROUNDUP(CT1461,0),CT1461)","v":1},{"$f":"IF(SUM($Y1462:CT1462)>1,ROUNDUP(CU1461,0),CU1461)","v":0},{"$f":"IF(SUM($Y1462:CU1462)>1,ROUNDUP(CV1461,0),CV1461)","v":0},{"$f":"IF(SUM($Y1462:CV1462)>1,ROUNDUP(CW1461,0),CW1461)","v":1},null,{"$f":"IF(SUM($Y1462:CX1462)>1,ROUNDUP(CY1461,0),CY1461)","v":0},{"$f":"IF(SUM($Y1462:CY1462)>1,ROUNDUP(CZ1461,0),CZ1461)","v":0},{"$f":"IF(SUM($Y1462:CZ1462)>1,ROUNDUP(DA1461,0),DA1461)","v":1},{"$f":"IF(SUM($Y1462:DA1462)>1,ROUNDUP(DB1461,0),DB1461)","v":0},{"$f":"IF(SUM($Y1462:DB1462)>1,ROUNDUP(DC1461,0),DC1461)","v":0},{"$f":"IF(SUM($Y1462:DC1462)>1,ROUNDUP(DD1461,0),DD1461)","v":1},{"$f":"IF(SUM($Y1462:DD1462)>1,ROUNDUP(DE1461,0),DE1461)","v":0},{"$f":"IF(SUM($Y1462:DE1462)>1,ROUNDUP(DF1461,0),DF1461)","v":0},{"$f":"IF(SUM($Y1462:DF1462)>1,ROUNDUP(DG1461,0),DG1461)","v":1},{"$f":"IF(SUM($Y1462:DG1462)>1,ROUNDUP(DH1461,0),DH1461)","v":0},{"$f":"IF(SUM($Y1462:DH1462)>1,ROUNDUP(DI1461,0),DI1461)","v":0},{"$f":"IF(SUM($Y1462:DI1462)>1,ROUNDUP(DJ1461,0),DJ1461)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1462}]
[2,null,null,null,null,null,null,null,null,"ydelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X1439<1,0,PMT(Y1452/$G1453,$I1435-X1456,X1439)*Y1461)","v":0},{"$f":"IF(Y1439<1,0,PMT(Z1452/$G1453,$I1435-Y1456,Y1439)*Z1461)","v":0},{"$f":"IF(Z1439<1,0,PMT(AA1452/$G1453,$I1435-Z1456,Z1439)*AA1461)","v":0},{"$f":"IF(AA1439<1,0,PMT(AB1452/$G1453,$I1435-AA1456,AA1439)*AB1461)","v":0},{"$f":"IF(AB1439<1,0,PMT(AC1452/$G1453,$I1435-AB1456,AB1439)*AC1461)","v":0},{"$f":"IF(AC1439<1,0,PMT(AD1452/$G1453,$I1435-AC1456,AC1439)*AD1461)","v":0},{"$f":"IF(AD1439<1,0,PMT(AE1452/$G1453,$I1435-AD1456,AD1439)*AE1461)","v":0},{"$f":"IF(AE1439<1,0,PMT(AF1452/$G1453,$I1435-AE1456,AE1439)*AF1461)","v":0},{"$f":"IF(AF1439<1,0,PMT(AG1452/$G1453,$I1435-AF1456,AF1439)*AG1461)","v":0},{"$f":"IF(AG1439<1,0,PMT(AH1452/$G1453,$I1435-AG1456,AG1439)*AH1461)","v":0},{"$f":"IF(AH1439<1,0,PMT(AI1452/$G1453,$I1435-AH1456,AH1439)*AI1461)","v":0},{"$f":"IF(AI1439<1,0,PMT(AJ1452/$G1453,$I1435-AI1456,AI1439)*AJ1461)","v":0},null,{"$f":"IF(AJ1439<1,0,PMT(AL1452/$G1453,$I1435-AJ1456,AJ1439)*AL1461)","v":0},{"$f":"IF(AL1439<1,0,PMT(AM1452/$G1453,$I1435-AL1456,AL1439)*AM1461)","v":0},{"$f":"IF(AM1439<1,0,PMT(AN1452/$G1453,$I1435-AM1456,AM1439)*AN1461)","v":0},{"$f":"IF(AN1439<1,0,PMT(AO1452/$G1453,$I1435-AN1456,AN1439)*AO1461)","v":0},{"$f":"IF(AO1439<1,0,PMT(AP1452/$G1453,$I1435-AO1456,AO1439)*AP1461)","v":0},{"$f":"IF(AP1439<1,0,PMT(AQ1452/$G1453,$I1435-AP1456,AP1439)*AQ1461)","v":0},{"$f":"IF(AQ1439<1,0,PMT(AR1452/$G1453,$I1435-AQ1456,AQ1439)*AR1461)","v":0},{"$f":"IF(AR1439<1,0,PMT(AS1452/$G1453,$I1435-AR1456,AR1439)*AS1461)","v":0},{"$f":"IF(AS1439<1,0,PMT(AT1452/$G1453,$I1435-AS1456,AS1439)*AT1461)","v":0},{"$f":"IF(AT1439<1,0,PMT(AU1452/$G1453,$I1435-AT1456,AT1439)*AU1461)","v":0},{"$f":"IF(AU1439<1,0,PMT(AV1452/$G1453,$I1435-AU1456,AU1439)*AV1461)","v":0},{"$f":"IF(AV1439<1,0,PMT(AW1452/$G1453,$I1435-AV1456,AV1439)*AW1461)","v":0},null,{"$f":"IF(AW1439<1,0,PMT(AY1452/$G1453,$I1435-AW1456,AW1439)*AY1461)","v":0},{"$f":"IF(AY1439<1,0,PMT(AZ1452/$G1453,$I1435-AY1456,AY1439)*AZ1461)","v":0},{"$f":"IF(AZ1439<1,0,PMT(BA1452/$G1453,$I1435-AZ1456,AZ1439)*BA1461)","v":0},{"$f":"IF(BA1439<1,0,PMT(BB1452/$G1453,$I1435-BA1456,BA1439)*BB1461)","v":0},{"$f":"IF(BB1439<1,0,PMT(BC1452/$G1453,$I1435-BB1456,BB1439)*BC1461)","v":0},{"$f":"IF(BC1439<1,0,PMT(BD1452/$G1453,$I1435-BC1456,BC1439)*BD1461)","v":0},{"$f":"IF(BD1439<1,0,PMT(BE1452/$G1453,$I1435-BD1456,BD1439)*BE1461)","v":0},{"$f":"IF(BE1439<1,0,PMT(BF1452/$G1453,$I1435-BE1456,BE1439)*BF1461)","v":0},{"$f":"IF(BF1439<1,0,PMT(BG1452/$G1453,$I1435-BF1456,BF1439)*BG1461)","v":0},{"$f":"IF(BG1439<1,0,PMT(BH1452/$G1453,$I1435-BG1456,BG1439)*BH1461)","v":0},{"$f":"IF(BH1439<1,0,PMT(BI1452/$G1453,$I1435-BH1456,BH1439)*BI1461)","v":0},{"$f":"IF(BI1439<1,0,PMT(BJ1452/$G1453,$I1435-BI1456,BI1439)*BJ1461)","v":0},null,{"$f":"IF(BJ1439<1,0,PMT(BL1452/$G1453,$I1435-BJ1456,BJ1439)*BL1461)","v":0},{"$f":"IF(BL1439<1,0,PMT(BM1452/$G1453,$I1435-BL1456,BL1439)*BM1461)","v":0},{"$f":"IF(BM1439<1,0,PMT(BN1452/$G1453,$I1435-BM1456,BM1439)*BN1461)","v":0},{"$f":"IF(BN1439<1,0,PMT(BO1452/$G1453,$I1435-BN1456,BN1439)*BO1461)","v":0},{"$f":"IF(BO1439<1,0,PMT(BP1452/$G1453,$I1435-BO1456,BO1439)*BP1461)","v":0},{"$f":"IF(BP1439<1,0,PMT(BQ1452/$G1453,$I1435-BP1456,BP1439)*BQ1461)","v":0},{"$f":"IF(BQ1439<1,0,PMT(BR1452/$G1453,$I1435-BQ1456,BQ1439)*BR1461)","v":0},{"$f":"IF(BR1439<1,0,PMT(BS1452/$G1453,$I1435-BR1456,BR1439)*BS1461)","v":0},{"$f":"IF(BS1439<1,0,PMT(BT1452/$G1453,$I1435-BS1456,BS1439)*BT1461)","v":0},{"$f":"IF(BT1439<1,0,PMT(BU1452/$G1453,$I1435-BT1456,BT1439)*BU1461)","v":0},{"$f":"IF(BU1439<1,0,PMT(BV1452/$G1453,$I1435-BU1456,BU1439)*BV1461)","v":0},{"$f":"IF(BV1439<1,0,PMT(BW1452/$G1453,$I1435-BV1456,BV1439)*BW1461)","v":0},null,{"$f":"IF(BW1439<1,0,PMT(BY1452/$G1453,$I1435-BW1456,BW1439)*BY1461)","v":0},{"$f":"IF(BY1439<1,0,PMT(BZ1452/$G1453,$I1435-BY1456,BY1439)*BZ1461)","v":0},{"$f":"IF(BZ1439<1,0,PMT(CA1452/$G1453,$I1435-BZ1456,BZ1439)*CA1461)","v":0},{"$f":"IF(CA1439<1,0,PMT(CB1452/$G1453,$I1435-CA1456,CA1439)*CB1461)","v":0},{"$f":"IF(CB1439<1,0,PMT(CC1452/$G1453,$I1435-CB1456,CB1439)*CC1461)","v":0},{"$f":"IF(CC1439<1,0,PMT(CD1452/$G1453,$I1435-CC1456,CC1439)*CD1461)","v":0},{"$f":"IF(CD1439<1,0,PMT(CE1452/$G1453,$I1435-CD1456,CD1439)*CE1461)","v":0},{"$f":"IF(CE1439<1,0,PMT(CF1452/$G1453,$I1435-CE1456,CE1439)*CF1461)","v":0},{"$f":"IF(CF1439<1,0,PMT(CG1452/$G1453,$I1435-CF1456,CF1439)*CG1461)","v":0},{"$f":"IF(CG1439<1,0,PMT(CH1452/$G1453,$I1435-CG1456,CG1439)*CH1461)","v":0},{"$f":"IF(CH1439<1,0,PMT(CI1452/$G1453,$I1435-CH1456,CH1439)*CI1461)","v":0},{"$f":"IF(CI1439<1,0,PMT(CJ1452/$G1453,$I1435-CI1456,CI1439)*CJ1461)","v":0},null,{"$f":"IF(CJ1439<1,0,PMT(CL1452/$G1453,$I1435-CJ1456,CJ1439)*CL1461)","v":0},{"$f":"IF(CL1439<1,0,PMT(CM1452/$G1453,$I1435-CL1456,CL1439)*CM1461)","v":0},{"$f":"IF(CM1439<1,0,PMT(CN1452/$G1453,$I1435-CM1456,CM1439)*CN1461)","v":0},{"$f":"IF(CN1439<1,0,PMT(CO1452/$G1453,$I1435-CN1456,CN1439)*CO1461)","v":0},{"$f":"IF(CO1439<1,0,PMT(CP1452/$G1453,$I1435-CO1456,CO1439)*CP1461)","v":0},{"$f":"IF(CP1439<1,0,PMT(CQ1452/$G1453,$I1435-CP1456,CP1439)*CQ1461)","v":0},{"$f":"IF(CQ1439<1,0,PMT(CR1452/$G1453,$I1435-CQ1456,CQ1439)*CR1461)","v":0},{"$f":"IF(CR1439<1,0,PMT(CS1452/$G1453,$I1435-CR1456,CR1439)*CS1461)","v":0},{"$f":"IF(CS1439<1,0,PMT(CT1452/$G1453,$I1435-CS1456,CS1439)*CT1461)","v":0},{"$f":"IF(CT1439<1,0,PMT(CU1452/$G1453,$I1435-CT1456,CT1439)*CU1461)","v":0},{"$f":"IF(CU1439<1,0,PMT(CV1452/$G1453,$I1435-CU1456,CU1439)*CV1461)","v":0},{"$f":"IF(CV1439<1,0,PMT(CW1452/$G1453,$I1435-CV1456,CV1439)*CW1461)","v":0},null,{"$f":"IF(CW1439<1,0,PMT(CY1452/$G1453,$I1435-CW1456,CW1439)*CY1461)","v":0},{"$f":"IF(CY1439<1,0,PMT(CZ1452/$G1453,$I1435-CY1456,CY1439)*CZ1461)","v":0},{"$f":"IF(CZ1439<1,0,PMT(DA1452/$G1453,$I1435-CZ1456,CZ1439)*DA1461)","v":0},{"$f":"IF(DA1439<1,0,PMT(DB1452/$G1453,$I1435-DA1456,DA1439)*DB1461)","v":0},{"$f":"IF(DB1439<1,0,PMT(DC1452/$G1453,$I1435-DB1456,DB1439)*DC1461)","v":0},{"$f":"IF(DC1439<1,0,PMT(DD1452/$G1453,$I1435-DC1456,DC1439)*DD1461)","v":0},{"$f":"IF(DD1439<1,0,PMT(DE1452/$G1453,$I1435-DD1456,DD1439)*DE1461)","v":0},{"$f":"IF(DE1439<1,0,PMT(DF1452/$G1453,$I1435-DE1456,DE1439)*DF1461)","v":0},{"$f":"IF(DF1439<1,0,PMT(DG1452/$G1453,$I1435-DF1456,DF1439)*DG1461)","v":0},{"$f":"IF(DG1439<1,0,PMT(DH1452/$G1453,$I1435-DG1456,DG1439)*DH1461)","v":0},{"$f":"IF(DH1439<1,0,PMT(DI1452/$G1453,$I1435-DH1456,DH1439)*DI1461)","v":0},{"$f":"IF(DI1439<1,0,PMT(DJ1452/$G1453,$I1435-DI1456,DI1439)*DJ1461)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROW()","v":1463}]

{"sheet":"Oversigt over lån","index":4,"n_rows":2043,"n_cols":40,"rows_kept":2043,"cut":false,"hidden":false,"merged":[[4,27,4,30],[4,31,4,34],[4,23,4,26],[4,7,4,10],[4,11,4,14],[4,15,4,18],[4,19,4,22]]}
[null,null,null,null,null,null,null,{"$f":"+Startside!C8","v":1},{"$f":"+H1","v":1},{"$f":"+I1","v":1},1,{"$f":"+Startside!D8","v":1},{"$f":"+L1","v":1},1,1,{"$f":"+Startside!E8","v":1},{"$f":"+P1","v":1},1,1,{"$f":"+Startside!F8","v":1},{"$f":"+T1","v":1},1,1,{"$f":"+Startside!G8","v":1},{"$f":"+X1","v":1},1,1,{"$f":"+Startside!H8","v":1},{"$f":"+AB1","v":1},1,1,{"$f":"+Startside!I8","v":1},{"$f":"+AF1","v":1},1,1]
[null,null,5,4,null,4,7,23,36,36,36,{"$f":"13+H2","v":36},{"$f":"13+I2","v":49},49,49,49,62,62,62,62,75,75,75,75,88,88,88,{"$f":"13+X2","v":88},{"$f":"13+Y2","v":101},{"$f":"13+Z2","v":101},{"$f":"13+AA2","v":101},{"$f":"13+AB2","v":101},{"$f":"13+AC2","v":114},{"$f":"13+AD2","v":114},{"$f":"13+AE2","v":114}]
[null,null,null,null,null,null,null,-1,null,null,null,11,null,null,null,{"$f":"+L3+13","v":24},null,null,null,{"$f":"+P3+13","v":37},null,null,null,{"$f":"+T3+13","v":50},null,null,null,{"$f":"+X3+13","v":63},null,null,null,{"$f":"+AB3+13","v":76}]
[null,"a",null,null,null,{"$f":"\"Oversigt over lån og ydelser (1.000 kr.) - \"&Startside!C1","v":"Oversigt over lån og ydelser (1.000 kr.) - Skriv navn og alternativ"}]
[15,false,null,null,null,null,null,{"$f":"År1","v":2023},null,null,null,{"$f":"År2","v":2024},null,null,null,{"$f":"År3","v":2025},null,null,null,{"$f":"År4","v":2026},null,null,null,{"$f":"År5","v":2027},null,null,null,{"$f":"År6","v":2028},null,null,null,{"$f":"År7","v":2029}]
[null,"a",null,null,null,"Navn","Valuta","RG pri.","R%","R+B+A","Afdrag","RG pri.","R%","R+B+A","Afdrag","RG pri.","R%","R+B","Afdrag","RG pri.","R%","R+B","Afdrag","RG pri.","R%","R+B","Afdrag","RG pri.","R%","R+B","Afdrag","RG pri.","R%","R+B","Afdrag"]
[null,{"$f":"B60","v":true},{"$f":"xxAndet!$B$35","v":"Realkreditlån"},null,null,{"$f":"C7","v":"Realkreditlån"}]
[1,{"$f":"OR(C8<>$C$7,D8=1)","v":true},{"$f":"VLOOKUP(\"A\"&$A8,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A8,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A8,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 1"},{"$f":"VLOOKUP(\"A\"&$A8,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A8,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A8,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A8,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A8,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A8,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A8,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A8,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A8,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A8,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A8,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A8,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A8,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A8,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A8,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A8,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A8,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A8,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A8,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A8,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A8,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A8,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A8,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A8,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A8,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A8,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[2,true,{"$f":"VLOOKUP(\"A\"&$A9,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A9,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A9,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 2"},{"$f":"VLOOKUP(\"A\"&$A9,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A9,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A9,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A9,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A9,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A9,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A9,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A9,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A9,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A9,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A9,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A9,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A9,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A9,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A9,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A9,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A9,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A9,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A9,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A9,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A9,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A9,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A9,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A9,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A9,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A9,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[3,true,{"$f":"VLOOKUP(\"A\"&$A10,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A10,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A10,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 3"},{"$f":"VLOOKUP(\"A\"&$A10,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A10,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A10,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A10,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A10,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A10,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A10,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A10,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A10,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A10,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A10,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A10,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A10,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A10,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A10,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A10,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A10,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A10,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A10,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A10,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A10,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A10,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A10,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A10,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A10,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A10,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[4,true,{"$f":"VLOOKUP(\"A\"&$A11,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A11,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A11,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 4"},{"$f":"VLOOKUP(\"A\"&$A11,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A11,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A11,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A11,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A11,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A11,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A11,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A11,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A11,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A11,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A11,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A11,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A11,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A11,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A11,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A11,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A11,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A11,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A11,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A11,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A11,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A11,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A11,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A11,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A11,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A11,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[5,true,{"$f":"VLOOKUP(\"A\"&$A12,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A12,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A12,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 5"},{"$f":"VLOOKUP(\"A\"&$A12,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A12,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A12,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A12,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A12,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A12,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A12,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A12,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A12,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A12,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A12,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A12,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A12,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A12,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A12,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A12,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A12,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A12,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A12,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A12,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A12,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A12,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A12,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A12,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A12,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A12,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[6,true,{"$f":"VLOOKUP(\"A\"&$A13,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A13,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A13,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 6"},{"$f":"VLOOKUP(\"A\"&$A13,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A13,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A13,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A13,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A13,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A13,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A13,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A13,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A13,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A13,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A13,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A13,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A13,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A13,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A13,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A13,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A13,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A13,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A13,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A13,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A13,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A13,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A13,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A13,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A13,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A13,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[7,true,{"$f":"VLOOKUP(\"A\"&$A14,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A14,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A14,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 7"},{"$f":"VLOOKUP(\"A\"&$A14,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A14,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A14,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A14,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A14,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A14,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A14,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A14,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A14,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A14,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A14,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A14,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A14,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A14,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A14,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A14,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A14,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A14,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A14,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A14,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A14,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A14,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A14,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A14,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A14,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A14,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[8,true,{"$f":"VLOOKUP(\"A\"&$A15,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A15,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A15,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 8"},{"$f":"VLOOKUP(\"A\"&$A15,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A15,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A15,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A15,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A15,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A15,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A15,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A15,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A15,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A15,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A15,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A15,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A15,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A15,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A15,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A15,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A15,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A15,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A15,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A15,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A15,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A15,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A15,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A15,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A15,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A15,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[9,true,{"$f":"VLOOKUP(\"A\"&$A16,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A16,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A16,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 9"},{"$f":"VLOOKUP(\"A\"&$A16,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A16,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A16,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A16,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A16,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A16,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A16,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A16,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A16,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A16,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A16,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A16,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A16,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A16,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A16,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A16,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A16,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A16,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A16,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A16,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A16,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A16,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A16,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A16,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A16,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A16,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[10,true,{"$f":"VLOOKUP(\"A\"&$A17,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A17,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A17,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 10"},{"$f":"VLOOKUP(\"A\"&$A17,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A17,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A17,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A17,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A17,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A17,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A17,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A17,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A17,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A17,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A17,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A17,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A17,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A17,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A17,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A17,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A17,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A17,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A17,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A17,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A17,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A17,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A17,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A17,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A17,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A17,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[11,true,{"$f":"VLOOKUP(\"A\"&$A18,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A18,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A18,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 11"},{"$f":"VLOOKUP(\"A\"&$A18,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A18,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A18,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A18,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A18,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A18,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A18,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A18,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A18,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A18,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A18,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A18,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A18,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A18,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A18,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A18,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A18,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A18,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A18,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A18,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A18,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A18,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A18,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A18,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A18,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A18,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[12,true,{"$f":"VLOOKUP(\"A\"&$A19,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A19,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A19,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 12"},{"$f":"VLOOKUP(\"A\"&$A19,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A19,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A19,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A19,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A19,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A19,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A19,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A19,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A19,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A19,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A19,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A19,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A19,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A19,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A19,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A19,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A19,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A19,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A19,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A19,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A19,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A19,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A19,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A19,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A19,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A19,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[13,true,{"$f":"VLOOKUP(\"A\"&$A20,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A20,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A20,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 13"},{"$f":"VLOOKUP(\"A\"&$A20,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A20,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A20,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A20,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A20,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A20,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A20,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A20,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A20,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A20,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A20,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A20,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A20,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A20,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A20,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A20,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A20,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A20,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A20,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A20,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A20,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A20,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A20,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A20,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A20,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A20,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[14,true,{"$f":"VLOOKUP(\"A\"&$A21,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A21,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A21,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 14"},{"$f":"VLOOKUP(\"A\"&$A21,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A21,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A21,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A21,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A21,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A21,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A21,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A21,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A21,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A21,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A21,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A21,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A21,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A21,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A21,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A21,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A21,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A21,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A21,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A21,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A21,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A21,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A21,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A21,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A21,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A21,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[15,true,{"$f":"VLOOKUP(\"A\"&$A22,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A22,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A22,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 15"},{"$f":"VLOOKUP(\"A\"&$A22,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A22,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A22,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A22,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A22,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A22,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A22,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A22,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A22,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A22,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A22,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A22,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A22,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A22,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A22,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A22,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A22,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A22,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A22,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A22,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A22,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A22,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A22,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A22,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A22,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A22,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[16,true,{"$f":"VLOOKUP(\"A\"&$A23,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A23,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A23,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 16"},{"$f":"VLOOKUP(\"A\"&$A23,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A23,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A23,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A23,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A23,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A23,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A23,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A23,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A23,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A23,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A23,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A23,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A23,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A23,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A23,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A23,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A23,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A23,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A23,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A23,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A23,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A23,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A23,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A23,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A23,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A23,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[17,true,{"$f":"VLOOKUP(\"A\"&$A24,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A24,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A24,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 17"},{"$f":"VLOOKUP(\"A\"&$A24,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A24,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A24,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A24,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A24,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A24,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A24,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A24,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A24,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A24,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A24,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A24,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A24,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A24,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A24,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A24,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A24,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A24,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A24,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A24,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A24,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A24,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A24,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A24,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A24,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A24,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[18,true,{"$f":"VLOOKUP(\"A\"&$A25,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A25,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A25,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 18"},{"$f":"VLOOKUP(\"A\"&$A25,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A25,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A25,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A25,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A25,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A25,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A25,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A25,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A25,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A25,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A25,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A25,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A25,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A25,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A25,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A25,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A25,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A25,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A25,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A25,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A25,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A25,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A25,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A25,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A25,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A25,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[19,true,{"$f":"VLOOKUP(\"A\"&$A26,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A26,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A26,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 19"},{"$f":"VLOOKUP(\"A\"&$A26,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A26,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A26,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A26,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A26,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A26,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A26,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A26,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A26,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A26,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A26,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A26,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A26,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A26,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A26,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A26,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A26,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A26,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A26,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A26,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A26,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A26,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A26,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A26,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A26,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A26,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[20,true,{"$f":"VLOOKUP(\"A\"&$A27,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A27,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A27,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 20"},{"$f":"VLOOKUP(\"A\"&$A27,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A27,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A27,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A27,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A27,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A27,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A27,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A27,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A27,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A27,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A27,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A27,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A27,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A27,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A27,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A27,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A27,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A27,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A27,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A27,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A27,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A27,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A27,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A27,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A27,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A27,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[21,true,{"$f":"VLOOKUP(\"A\"&$A28,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A28,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A28,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 21"},{"$f":"VLOOKUP(\"A\"&$A28,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A28,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A28,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A28,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A28,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A28,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A28,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A28,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A28,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A28,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A28,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A28,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A28,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A28,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A28,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A28,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A28,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A28,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A28,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A28,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A28,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A28,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A28,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A28,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A28,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A28,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[22,true,{"$f":"VLOOKUP(\"A\"&$A29,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A29,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A29,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 22"},{"$f":"VLOOKUP(\"A\"&$A29,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A29,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A29,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A29,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A29,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A29,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A29,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A29,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A29,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A29,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A29,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A29,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A29,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A29,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A29,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A29,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A29,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A29,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A29,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A29,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A29,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A29,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A29,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A29,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A29,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A29,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[23,true,{"$f":"VLOOKUP(\"A\"&$A30,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A30,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A30,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 23"},{"$f":"VLOOKUP(\"A\"&$A30,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A30,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A30,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A30,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A30,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A30,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A30,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A30,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A30,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A30,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A30,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A30,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A30,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A30,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A30,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A30,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A30,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A30,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A30,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A30,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A30,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A30,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A30,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A30,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A30,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A30,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[24,true,{"$f":"VLOOKUP(\"A\"&$A31,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A31,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A31,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 24"},{"$f":"VLOOKUP(\"A\"&$A31,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A31,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A31,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A31,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A31,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A31,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A31,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A31,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A31,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A31,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A31,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A31,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A31,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A31,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A31,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A31,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A31,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A31,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A31,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A31,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A31,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A31,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A31,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A31,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A31,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A31,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[25,true,{"$f":"VLOOKUP(\"A\"&$A32,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A32,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A32,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 25"},{"$f":"VLOOKUP(\"A\"&$A32,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A32,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A32,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A32,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A32,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A32,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A32,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A32,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A32,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A32,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A32,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A32,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A32,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A32,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A32,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A32,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A32,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A32,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A32,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A32,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A32,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A32,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A32,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A32,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A32,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A32,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[26,true,{"$f":"VLOOKUP(\"A\"&$A33,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A33,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A33,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 26"},{"$f":"VLOOKUP(\"A\"&$A33,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A33,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A33,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A33,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A33,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A33,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A33,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A33,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A33,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A33,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A33,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A33,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A33,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A33,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A33,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A33,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A33,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A33,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A33,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A33,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A33,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A33,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A33,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A33,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A33,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A33,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[27,true,{"$f":"VLOOKUP(\"A\"&$A34,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A34,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A34,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 27"},{"$f":"VLOOKUP(\"A\"&$A34,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A34,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A34,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A34,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A34,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A34,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A34,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A34,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A34,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A34,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A34,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A34,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A34,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A34,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A34,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A34,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A34,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A34,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A34,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A34,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A34,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A34,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A34,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A34,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A34,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A34,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[28,true,{"$f":"VLOOKUP(\"A\"&$A35,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A35,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A35,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 28"},{"$f":"VLOOKUP(\"A\"&$A35,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A35,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A35,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A35,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A35,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A35,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A35,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A35,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A35,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A35,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A35,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A35,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A35,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A35,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A35,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A35,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A35,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A35,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A35,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A35,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A35,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A35,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A35,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A35,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A35,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A35,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[29,true,{"$f":"VLOOKUP(\"A\"&$A36,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A36,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A36,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 29"},{"$f":"VLOOKUP(\"A\"&$A36,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A36,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A36,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A36,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A36,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A36,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A36,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A36,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A36,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A36,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A36,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A36,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A36,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A36,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A36,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A36,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A36,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A36,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A36,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A36,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A36,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A36,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A36,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A36,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A36,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A36,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[30,true,{"$f":"VLOOKUP(\"A\"&$A37,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A37,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A37,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 30"},{"$f":"VLOOKUP(\"A\"&$A37,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A37,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A37,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A37,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A37,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A37,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A37,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A37,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A37,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A37,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A37,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A37,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A37,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A37,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A37,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A37,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A37,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A37,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A37,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A37,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A37,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A37,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A37,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A37,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A37,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A37,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[31,true,{"$f":"VLOOKUP(\"A\"&$A38,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A38,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A38,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 31"},{"$f":"VLOOKUP(\"A\"&$A38,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A38,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A38,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A38,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A38,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A38,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A38,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A38,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A38,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A38,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A38,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A38,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A38,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A38,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A38,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A38,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A38,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A38,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A38,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A38,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A38,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A38,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A38,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A38,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A38,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A38,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[32,true,{"$f":"VLOOKUP(\"A\"&$A39,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A39,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A39,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 32"},{"$f":"VLOOKUP(\"A\"&$A39,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A39,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A39,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A39,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A39,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A39,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A39,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A39,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A39,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A39,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A39,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A39,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A39,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A39,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A39,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A39,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A39,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A39,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A39,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A39,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A39,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A39,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A39,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A39,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A39,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A39,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[33,{"$f":"OR(C40<>$C$7,D40=1)","v":true},{"$f":"VLOOKUP(\"A\"&$A40,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A40,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A40,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 33"},{"$f":"VLOOKUP(\"A\"&$A40,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A40,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A40,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A40,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A40,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A40,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A40,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A40,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A40,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A40,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A40,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A40,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A40,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A40,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A40,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A40,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A40,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A40,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A40,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A40,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A40,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A40,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A40,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A40,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A40,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A40,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[34,true,{"$f":"VLOOKUP(\"A\"&$A41,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A41,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A41,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 34"},{"$f":"VLOOKUP(\"A\"&$A41,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A41,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A41,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A41,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A41,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A41,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A41,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A41,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A41,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A41,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A41,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A41,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A41,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A41,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A41,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A41,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A41,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A41,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A41,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A41,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A41,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A41,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A41,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A41,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A41,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A41,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[35,true,{"$f":"VLOOKUP(\"A\"&$A42,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A42,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A42,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 35"},{"$f":"VLOOKUP(\"A\"&$A42,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A42,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A42,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A42,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A42,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A42,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A42,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A42,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A42,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A42,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A42,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A42,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A42,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A42,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A42,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A42,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A42,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A42,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A42,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A42,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A42,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A42,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A42,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A42,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A42,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A42,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[36,true,{"$f":"VLOOKUP(\"A\"&$A43,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A43,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A43,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 36"},{"$f":"VLOOKUP(\"A\"&$A43,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A43,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A43,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A43,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A43,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A43,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A43,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A43,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A43,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A43,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A43,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A43,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A43,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A43,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A43,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A43,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A43,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A43,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A43,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A43,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A43,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A43,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A43,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A43,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A43,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A43,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[37,true,{"$f":"VLOOKUP(\"A\"&$A44,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A44,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A44,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 37"},{"$f":"VLOOKUP(\"A\"&$A44,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A44,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A44,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A44,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A44,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A44,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A44,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A44,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A44,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A44,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A44,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A44,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A44,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A44,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A44,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A44,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A44,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A44,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A44,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A44,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A44,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A44,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A44,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A44,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A44,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A44,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[38,true,{"$f":"VLOOKUP(\"A\"&$A45,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A45,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A45,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 38"},{"$f":"VLOOKUP(\"A\"&$A45,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A45,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A45,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A45,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A45,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A45,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A45,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A45,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A45,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A45,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A45,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A45,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A45,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A45,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A45,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A45,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A45,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A45,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A45,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A45,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A45,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A45,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A45,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A45,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A45,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A45,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[39,true,{"$f":"VLOOKUP(\"A\"&$A46,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A46,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A46,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 39"},{"$f":"VLOOKUP(\"A\"&$A46,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A46,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A46,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A46,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A46,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A46,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A46,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A46,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A46,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A46,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A46,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A46,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A46,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A46,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A46,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A46,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A46,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A46,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A46,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A46,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A46,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A46,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A46,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A46,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A46,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A46,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[40,true,{"$f":"VLOOKUP(\"A\"&$A47,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A47,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A47,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 40"},{"$f":"VLOOKUP(\"A\"&$A47,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A47,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A47,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A47,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A47,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A47,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A47,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A47,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A47,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A47,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A47,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A47,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A47,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A47,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A47,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A47,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A47,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A47,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A47,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A47,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A47,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A47,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A47,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A47,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A47,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A47,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[41,true,{"$f":"VLOOKUP(\"A\"&$A48,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A48,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A48,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 41"},{"$f":"VLOOKUP(\"A\"&$A48,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A48,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A48,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A48,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A48,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A48,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A48,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A48,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A48,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A48,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A48,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A48,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A48,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A48,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A48,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A48,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A48,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A48,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A48,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A48,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A48,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A48,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A48,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A48,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A48,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A48,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[42,true,{"$f":"VLOOKUP(\"A\"&$A49,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A49,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A49,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 42"},{"$f":"VLOOKUP(\"A\"&$A49,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A49,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A49,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A49,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A49,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A49,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A49,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A49,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A49,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A49,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A49,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A49,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A49,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A49,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A49,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A49,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A49,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A49,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A49,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A49,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A49,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A49,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A49,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A49,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A49,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A49,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[43,true,{"$f":"VLOOKUP(\"A\"&$A50,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A50,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A50,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 43"},{"$f":"VLOOKUP(\"A\"&$A50,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A50,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A50,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A50,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A50,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A50,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A50,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A50,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A50,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A50,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A50,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A50,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A50,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A50,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A50,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A50,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A50,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A50,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A50,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A50,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A50,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A50,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A50,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A50,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A50,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A50,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[44,true,{"$f":"VLOOKUP(\"A\"&$A51,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A51,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A51,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 44"},{"$f":"VLOOKUP(\"A\"&$A51,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A51,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A51,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A51,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A51,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A51,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A51,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A51,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A51,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A51,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A51,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A51,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A51,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A51,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A51,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A51,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A51,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A51,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A51,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A51,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A51,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A51,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A51,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A51,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A51,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A51,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[45,true,{"$f":"VLOOKUP(\"A\"&$A52,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A52,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A52,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 45"},{"$f":"VLOOKUP(\"A\"&$A52,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A52,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A52,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A52,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A52,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A52,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A52,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A52,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A52,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A52,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A52,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A52,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A52,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A52,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A52,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A52,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A52,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A52,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A52,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A52,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A52,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A52,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A52,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A52,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A52,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A52,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[46,true,{"$f":"VLOOKUP(\"A\"&$A53,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A53,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A53,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 46"},{"$f":"VLOOKUP(\"A\"&$A53,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A53,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A53,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A53,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A53,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A53,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A53,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A53,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A53,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A53,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A53,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A53,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A53,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A53,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A53,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A53,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A53,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A53,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A53,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A53,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A53,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A53,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A53,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A53,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A53,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A53,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[47,true,{"$f":"VLOOKUP(\"A\"&$A54,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A54,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A54,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 47"},{"$f":"VLOOKUP(\"A\"&$A54,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A54,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A54,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A54,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A54,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A54,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A54,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A54,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A54,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A54,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A54,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A54,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A54,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A54,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A54,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A54,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A54,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A54,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A54,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A54,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A54,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A54,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A54,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A54,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A54,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A54,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[48,true,{"$f":"VLOOKUP(\"A\"&$A55,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A55,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A55,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 48"},{"$f":"VLOOKUP(\"A\"&$A55,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A55,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A55,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A55,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A55,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A55,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A55,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A55,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A55,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A55,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A55,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A55,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A55,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A55,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A55,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A55,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A55,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A55,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A55,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A55,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A55,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A55,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A55,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A55,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A55,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A55,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[49,true,{"$f":"VLOOKUP(\"A\"&$A56,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A56,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A56,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 49"},{"$f":"VLOOKUP(\"A\"&$A56,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A56,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A56,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A56,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A56,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A56,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A56,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A56,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A56,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A56,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A56,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A56,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A56,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A56,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A56,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A56,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A56,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A56,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A56,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A56,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A56,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A56,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A56,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A56,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A56,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A56,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0}]
[50,true,{"$f":"VLOOKUP(\"A\"&$A57,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A57,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A57,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 50"},{"$f":"VLOOKUP(\"A\"&$A57,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A57,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A57,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A57,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A57,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A57,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A57,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A57,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A57,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A57,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A57,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A57,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A57,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A57,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A57,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A57,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A57,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A57,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A57,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A57,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A57,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A57,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A57,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A57,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A57,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A57,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,{"$f":"INDIRECT(ADDRESS(14,$A58+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A58+P$3,2,1,),TRUE)","v":0}]
[25,{"$f":"NOT(OR(H58:AI58<>0))","v":true},{"$f":"+C59","v":"Realkreditlån"},null,null,"Valutakursreg.",null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C58,INDIRECT(ADDRESS(14,$A58+L$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A58+L$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C58,INDIRECT(ADDRESS(14,$A58+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A58+P$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C58,INDIRECT(ADDRESS(14,$A58+T$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A58+T$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C58,INDIRECT(ADDRESS(14,$A58+X$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A58+X$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C58,INDIRECT(ADDRESS(14,$A58+AB$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A58+AB$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C58,INDIRECT(ADDRESS(14,$A58+AF$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A58+AF$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C58,INDIRECT(ADDRESS(14,$A58+AJ$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A58+AJ$3,2,1,)))/1000","v":0},null,null,null,null,null,0]
[25,{"$f":"NOT(OR(H59:AI59<>0))","v":true},{"$f":"C7","v":"Realkreditlån"},null,null,"Amortisering",null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C59,INDIRECT(ADDRESS(14,$A59+H$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A59+H$3,2,1,)))/1000","v":0},null,{"$f":"+H59-L59","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C59,INDIRECT(ADDRESS(14,$A59+L$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A59+L$3,2,1,)))/1000","v":0},null,{"$f":"+L59-P59","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C59,INDIRECT(ADDRESS(14,$A59+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A59+P$3,2,1,)))/1000","v":0},null,{"$f":"+P59-T59","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C59,INDIRECT(ADDRESS(14,$A59+T$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A59+T$3,2,1,)))/1000","v":0},null,{"$f":"+T59-X59","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C59,INDIRECT(ADDRESS(14,$A59+X$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A59+X$3,2,1,)))/1000","v":0},null,{"$f":"+X59-AB59","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C59,INDIRECT(ADDRESS(14,$A59+AB$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A59+AB$3,2,1,)))/1000","v":0},null,{"$f":"+AB59-AF59","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C59,INDIRECT(ADDRESS(14,$A59+AF$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A59+AF$3,2,1,)))/1000","v":0},null,{"$f":"+AF59-AJ59","v":0},null,null,null,null,null,0]
[null,{"$f":"IF(OR(H60<>0,L60<>0,P60<>0,T60<>0,X60<>0,AB60<>0,AF60<>0)=TRUE,FALSE,TRUE)","v":true},null,null,null,"Total",null,{"$f":"SUMIF($C8:$C59,$C7,H8:H59)","v":0},null,{"$f":"SUMIF($C8:$C59,$C7,J8:J59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,K8:K59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,L8:L59)","v":0},null,{"$f":"SUMIF($C8:$C59,$C7,N8:N59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,O8:O59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,P8:P59)","v":0},null,{"$f":"SUMIF($C8:$C59,$C7,R8:R59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,S8:S59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,T8:T59)","v":0},null,{"$f":"SUMIF($C8:$C59,$C7,V8:V59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,W8:W59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,X8:X59)","v":0},null,{"$f":"SUMIF($C8:$C59,$C7,Z8:Z59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,AA8:AA59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,AB8:AB59)","v":0},null,{"$f":"SUMIF($C8:$C59,$C7,AD8:AD59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,AE8:AE59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,AF8:AF59)","v":0},null,{"$f":"SUMIF($C8:$C59,$C7,AH8:AH59)","v":0},{"$f":"SUMIF($C8:$C59,$C7,AI8:AI59)","v":0},null,null,null,null,0]
[null,{"$f":"B60","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B115","v":true},{"$f":"xxAndet!$B$36","v":"Pengeinstitut"},null,null,{"$f":"C62","v":"Pengeinstitut"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1,{"$f":"OR(C63<>$C$62,D63=1)","v":true},{"$f":"VLOOKUP(\"A\"&$A63,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A63,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A63,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 1"},{"$f":"VLOOKUP(\"A\"&$A63,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A63,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A63,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A63,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A63,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A63,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A63,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A63,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A63,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A63,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A63,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A63,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A63,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A63,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A63,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A63,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A63,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A63,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A63,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A63,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A63,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A63,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A63,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A63,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A63,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A63,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[2,{"$f":"OR(C64<>$C$62,D64=1)","v":true},{"$f":"VLOOKUP(\"A\"&$A64,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A64,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A64,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 2"},{"$f":"VLOOKUP(\"A\"&$A64,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A64,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A64,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A64,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A64,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A64,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A64,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A64,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A64,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A64,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A64,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A64,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A64,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A64,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A64,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A64,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A64,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A64,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A64,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A64,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A64,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A64,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A64,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A64,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A64,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A64,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[3,true,{"$f":"VLOOKUP(\"A\"&$A65,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A65,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A65,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 3"},{"$f":"VLOOKUP(\"A\"&$A65,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A65,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A65,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A65,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A65,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A65,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A65,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A65,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A65,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A65,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A65,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A65,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A65,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A65,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A65,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A65,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A65,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A65,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A65,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A65,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A65,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A65,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A65,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A65,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A65,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A65,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[4,true,{"$f":"VLOOKUP(\"A\"&$A66,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A66,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A66,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 4"},{"$f":"VLOOKUP(\"A\"&$A66,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A66,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A66,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A66,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A66,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A66,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A66,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A66,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A66,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A66,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A66,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A66,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A66,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A66,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A66,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A66,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A66,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A66,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A66,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A66,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A66,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A66,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A66,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A66,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A66,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A66,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[5,true,{"$f":"VLOOKUP(\"A\"&$A67,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A67,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A67,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 5"},{"$f":"VLOOKUP(\"A\"&$A67,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A67,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A67,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A67,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A67,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A67,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A67,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A67,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A67,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A67,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A67,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A67,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A67,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A67,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A67,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A67,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A67,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A67,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A67,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A67,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A67,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A67,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A67,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A67,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A67,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A67,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[6,true,{"$f":"VLOOKUP(\"A\"&$A68,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A68,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A68,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 6"},{"$f":"VLOOKUP(\"A\"&$A68,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A68,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A68,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A68,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A68,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A68,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A68,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A68,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A68,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A68,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A68,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A68,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A68,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A68,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A68,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A68,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A68,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A68,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A68,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A68,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A68,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A68,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A68,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A68,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A68,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A68,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[7,true,{"$f":"VLOOKUP(\"A\"&$A69,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A69,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A69,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 7"},{"$f":"VLOOKUP(\"A\"&$A69,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A69,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A69,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A69,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A69,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A69,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A69,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A69,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A69,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A69,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A69,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A69,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A69,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A69,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A69,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A69,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A69,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A69,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A69,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A69,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A69,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A69,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A69,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A69,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A69,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A69,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[8,true,{"$f":"VLOOKUP(\"A\"&$A70,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A70,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A70,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 8"},{"$f":"VLOOKUP(\"A\"&$A70,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A70,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A70,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A70,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A70,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A70,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A70,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A70,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A70,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A70,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A70,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A70,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A70,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A70,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A70,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A70,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A70,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A70,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A70,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A70,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A70,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A70,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A70,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A70,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A70,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A70,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[9,true,{"$f":"VLOOKUP(\"A\"&$A71,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A71,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A71,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 9"},{"$f":"VLOOKUP(\"A\"&$A71,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A71,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A71,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A71,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A71,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A71,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A71,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A71,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A71,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A71,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A71,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A71,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A71,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A71,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A71,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A71,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A71,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A71,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A71,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A71,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A71,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A71,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A71,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A71,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A71,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A71,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[10,true,{"$f":"VLOOKUP(\"A\"&$A72,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A72,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A72,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 10"},{"$f":"VLOOKUP(\"A\"&$A72,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A72,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A72,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A72,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A72,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A72,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A72,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A72,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A72,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A72,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A72,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A72,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A72,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A72,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A72,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A72,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A72,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A72,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A72,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A72,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A72,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A72,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A72,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A72,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A72,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A72,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[11,true,{"$f":"VLOOKUP(\"A\"&$A73,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A73,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A73,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 11"},{"$f":"VLOOKUP(\"A\"&$A73,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A73,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A73,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A73,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A73,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A73,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A73,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A73,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A73,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A73,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A73,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A73,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A73,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A73,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A73,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A73,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A73,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A73,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A73,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A73,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A73,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A73,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A73,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A73,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A73,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A73,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[12,true,{"$f":"VLOOKUP(\"A\"&$A74,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A74,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A74,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 12"},{"$f":"VLOOKUP(\"A\"&$A74,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A74,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A74,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A74,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A74,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A74,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A74,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A74,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A74,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A74,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A74,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A74,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A74,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A74,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A74,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A74,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A74,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A74,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A74,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A74,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A74,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A74,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A74,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A74,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A74,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A74,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[13,true,{"$f":"VLOOKUP(\"A\"&$A75,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A75,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A75,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 13"},{"$f":"VLOOKUP(\"A\"&$A75,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A75,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A75,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A75,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A75,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A75,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A75,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A75,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A75,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A75,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A75,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A75,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A75,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A75,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A75,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A75,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A75,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A75,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A75,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A75,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A75,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A75,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A75,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A75,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A75,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A75,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[14,true,{"$f":"VLOOKUP(\"A\"&$A76,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A76,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A76,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 14"},{"$f":"VLOOKUP(\"A\"&$A76,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A76,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A76,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A76,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A76,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A76,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A76,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A76,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A76,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A76,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A76,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A76,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A76,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A76,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A76,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A76,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A76,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A76,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A76,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A76,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A76,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A76,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A76,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A76,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A76,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A76,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[15,true,{"$f":"VLOOKUP(\"A\"&$A77,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A77,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A77,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 15"},{"$f":"VLOOKUP(\"A\"&$A77,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A77,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A77,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A77,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A77,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A77,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A77,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A77,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A77,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A77,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A77,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A77,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A77,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A77,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A77,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A77,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A77,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A77,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A77,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A77,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A77,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A77,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A77,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A77,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A77,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A77,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[16,true,{"$f":"VLOOKUP(\"A\"&$A78,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A78,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A78,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 16"},{"$f":"VLOOKUP(\"A\"&$A78,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A78,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A78,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A78,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A78,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A78,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A78,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A78,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A78,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A78,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A78,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A78,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A78,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A78,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A78,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A78,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A78,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A78,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A78,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A78,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A78,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A78,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A78,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A78,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A78,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A78,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,8]
[17,true,{"$f":"VLOOKUP(\"A\"&$A79,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A79,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A79,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 17"},{"$f":"VLOOKUP(\"A\"&$A79,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A79,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A79,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A79,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A79,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A79,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A79,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A79,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A79,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A79,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A79,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A79,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A79,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A79,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A79,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A79,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A79,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A79,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A79,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A79,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A79,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A79,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A79,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A79,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A79,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A79,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[18,true,{"$f":"VLOOKUP(\"A\"&$A80,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A80,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A80,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 18"},{"$f":"VLOOKUP(\"A\"&$A80,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A80,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A80,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A80,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A80,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A80,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A80,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A80,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A80,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A80,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A80,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A80,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A80,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A80,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A80,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A80,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A80,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A80,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A80,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A80,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A80,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A80,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A80,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A80,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A80,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A80,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[19,true,{"$f":"VLOOKUP(\"A\"&$A81,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A81,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A81,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 19"},{"$f":"VLOOKUP(\"A\"&$A81,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A81,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A81,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A81,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A81,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A81,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A81,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A81,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A81,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A81,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A81,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A81,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A81,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A81,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A81,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A81,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A81,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A81,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A81,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A81,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A81,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A81,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A81,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A81,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A81,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A81,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[20,true,{"$f":"VLOOKUP(\"A\"&$A82,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A82,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A82,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 20"},{"$f":"VLOOKUP(\"A\"&$A82,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A82,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A82,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A82,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A82,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A82,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A82,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A82,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A82,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A82,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A82,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A82,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A82,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A82,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A82,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A82,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A82,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A82,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A82,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A82,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A82,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A82,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A82,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A82,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A82,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A82,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[21,true,{"$f":"VLOOKUP(\"A\"&$A83,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A83,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A83,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 21"},{"$f":"VLOOKUP(\"A\"&$A83,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A83,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A83,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A83,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A83,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A83,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A83,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A83,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A83,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A83,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A83,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A83,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A83,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A83,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A83,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A83,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A83,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A83,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A83,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A83,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A83,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A83,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A83,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A83,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A83,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A83,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[22,true,{"$f":"VLOOKUP(\"A\"&$A84,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A84,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A84,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 22"},{"$f":"VLOOKUP(\"A\"&$A84,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A84,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A84,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A84,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A84,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A84,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A84,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A84,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A84,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A84,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A84,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A84,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A84,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A84,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A84,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A84,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A84,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A84,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A84,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A84,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A84,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A84,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A84,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A84,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A84,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A84,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[23,true,{"$f":"VLOOKUP(\"A\"&$A85,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A85,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A85,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 23"},{"$f":"VLOOKUP(\"A\"&$A85,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A85,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A85,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A85,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A85,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A85,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A85,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A85,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A85,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A85,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A85,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A85,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A85,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A85,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A85,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A85,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A85,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A85,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A85,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A85,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A85,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A85,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A85,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A85,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A85,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A85,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[24,true,{"$f":"VLOOKUP(\"A\"&$A86,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A86,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A86,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 24"},{"$f":"VLOOKUP(\"A\"&$A86,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A86,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A86,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A86,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A86,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A86,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A86,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A86,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A86,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A86,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A86,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A86,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A86,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A86,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A86,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A86,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A86,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A86,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A86,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A86,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A86,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A86,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A86,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A86,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A86,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A86,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[25,true,{"$f":"VLOOKUP(\"A\"&$A87,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A87,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A87,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 25"},{"$f":"VLOOKUP(\"A\"&$A87,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A87,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A87,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A87,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A87,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A87,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A87,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A87,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A87,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A87,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A87,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A87,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A87,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A87,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A87,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A87,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A87,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A87,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A87,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A87,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A87,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A87,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A87,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A87,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A87,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A87,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[26,true,{"$f":"VLOOKUP(\"A\"&$A88,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A88,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A88,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 26"},{"$f":"VLOOKUP(\"A\"&$A88,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A88,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A88,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A88,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A88,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A88,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A88,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A88,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A88,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A88,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A88,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A88,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A88,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A88,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A88,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A88,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A88,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A88,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A88,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A88,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A88,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A88,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A88,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A88,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A88,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A88,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[27,true,{"$f":"VLOOKUP(\"A\"&$A89,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A89,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A89,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 27"},{"$f":"VLOOKUP(\"A\"&$A89,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A89,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A89,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A89,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A89,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A89,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A89,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A89,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A89,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A89,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A89,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A89,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A89,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A89,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A89,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A89,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A89,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A89,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A89,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A89,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A89,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A89,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A89,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A89,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A89,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A89,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[28,true,{"$f":"VLOOKUP(\"A\"&$A90,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A90,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A90,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 28"},{"$f":"VLOOKUP(\"A\"&$A90,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A90,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A90,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A90,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A90,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A90,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A90,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A90,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A90,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A90,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A90,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A90,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A90,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A90,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A90,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A90,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A90,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A90,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A90,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A90,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A90,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A90,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A90,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A90,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A90,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A90,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[29,true,{"$f":"VLOOKUP(\"A\"&$A91,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A91,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A91,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 29"},{"$f":"VLOOKUP(\"A\"&$A91,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A91,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A91,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A91,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A91,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A91,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A91,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A91,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A91,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A91,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A91,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A91,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A91,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A91,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A91,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A91,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A91,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A91,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A91,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A91,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A91,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A91,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A91,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A91,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A91,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A91,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[30,true,{"$f":"VLOOKUP(\"A\"&$A92,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A92,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A92,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 30"},{"$f":"VLOOKUP(\"A\"&$A92,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A92,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A92,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A92,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A92,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A92,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A92,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A92,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A92,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A92,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A92,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A92,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A92,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A92,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A92,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A92,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A92,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A92,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A92,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A92,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A92,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A92,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A92,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A92,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A92,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A92,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[31,true,{"$f":"VLOOKUP(\"A\"&$A93,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A93,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A93,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 31"},{"$f":"VLOOKUP(\"A\"&$A93,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A93,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A93,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A93,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A93,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A93,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A93,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A93,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A93,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A93,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A93,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A93,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A93,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A93,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A93,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A93,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A93,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A93,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A93,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A93,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A93,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A93,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A93,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A93,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A93,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A93,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[32,true,{"$f":"VLOOKUP(\"A\"&$A94,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A94,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A94,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 32"},{"$f":"VLOOKUP(\"A\"&$A94,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A94,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A94,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A94,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A94,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A94,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A94,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A94,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A94,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A94,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A94,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A94,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A94,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A94,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A94,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A94,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A94,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A94,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A94,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A94,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A94,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A94,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A94,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A94,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A94,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A94,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[33,true,{"$f":"VLOOKUP(\"A\"&$A95,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A95,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A95,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 33"},{"$f":"VLOOKUP(\"A\"&$A95,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A95,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A95,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A95,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A95,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A95,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A95,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A95,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A95,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A95,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A95,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A95,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A95,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A95,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A95,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A95,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A95,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A95,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A95,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A95,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A95,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A95,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A95,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A95,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A95,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A95,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[34,true,{"$f":"VLOOKUP(\"A\"&$A96,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A96,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A96,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 34"},{"$f":"VLOOKUP(\"A\"&$A96,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A96,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A96,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A96,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A96,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A96,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A96,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A96,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A96,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A96,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A96,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A96,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A96,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A96,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A96,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A96,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A96,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A96,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A96,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A96,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A96,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A96,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A96,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A96,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A96,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A96,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[35,true,{"$f":"VLOOKUP(\"A\"&$A97,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A97,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A97,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 35"},{"$f":"VLOOKUP(\"A\"&$A97,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A97,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A97,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A97,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A97,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A97,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A97,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A97,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A97,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A97,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A97,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A97,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A97,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A97,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A97,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A97,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A97,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A97,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A97,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A97,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A97,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A97,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A97,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A97,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A97,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A97,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[36,true,{"$f":"VLOOKUP(\"A\"&$A98,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A98,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A98,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 36"},{"$f":"VLOOKUP(\"A\"&$A98,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A98,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A98,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A98,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A98,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A98,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A98,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A98,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A98,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A98,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A98,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A98,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A98,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A98,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A98,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A98,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A98,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A98,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A98,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A98,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A98,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A98,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A98,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A98,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A98,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A98,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[37,true,{"$f":"VLOOKUP(\"A\"&$A99,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A99,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A99,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 37"},{"$f":"VLOOKUP(\"A\"&$A99,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A99,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A99,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A99,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A99,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A99,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A99,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A99,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A99,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A99,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A99,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A99,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A99,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A99,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A99,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A99,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A99,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A99,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A99,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A99,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A99,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A99,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A99,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A99,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A99,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A99,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[38,true,{"$f":"VLOOKUP(\"A\"&$A100,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A100,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A100,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 38"},{"$f":"VLOOKUP(\"A\"&$A100,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A100,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A100,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A100,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A100,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A100,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A100,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A100,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A100,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A100,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A100,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A100,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A100,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A100,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A100,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A100,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A100,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A100,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A100,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A100,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A100,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A100,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A100,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A100,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A100,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A100,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[39,true,{"$f":"VLOOKUP(\"A\"&$A101,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A101,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A101,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 39"},{"$f":"VLOOKUP(\"A\"&$A101,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A101,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A101,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A101,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A101,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A101,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A101,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A101,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A101,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A101,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A101,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A101,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A101,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A101,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A101,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A101,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A101,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A101,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A101,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A101,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A101,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A101,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A101,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A101,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A101,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A101,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[40,true,{"$f":"VLOOKUP(\"A\"&$A102,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A102,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A102,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 40"},{"$f":"VLOOKUP(\"A\"&$A102,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A102,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A102,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A102,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A102,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A102,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A102,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A102,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A102,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A102,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A102,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A102,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A102,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A102,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A102,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A102,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A102,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A102,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A102,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A102,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A102,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A102,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A102,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A102,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A102,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A102,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[41,true,{"$f":"VLOOKUP(\"A\"&$A103,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A103,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A103,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 41"},{"$f":"VLOOKUP(\"A\"&$A103,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A103,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A103,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A103,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A103,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A103,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A103,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A103,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A103,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A103,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A103,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A103,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A103,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A103,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A103,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A103,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A103,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A103,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A103,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A103,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A103,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A103,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A103,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A103,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A103,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A103,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[42,true,{"$f":"VLOOKUP(\"A\"&$A104,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A104,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A104,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 42"},{"$f":"VLOOKUP(\"A\"&$A104,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A104,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A104,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A104,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A104,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A104,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A104,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A104,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A104,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A104,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A104,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A104,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A104,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A104,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A104,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A104,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A104,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A104,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A104,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A104,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A104,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A104,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A104,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A104,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A104,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A104,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[43,true,{"$f":"VLOOKUP(\"A\"&$A105,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A105,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A105,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 43"},{"$f":"VLOOKUP(\"A\"&$A105,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A105,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A105,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A105,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A105,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A105,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A105,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A105,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A105,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A105,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A105,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A105,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A105,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A105,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A105,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A105,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A105,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A105,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A105,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A105,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A105,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A105,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A105,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A105,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A105,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A105,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[44,true,{"$f":"VLOOKUP(\"A\"&$A106,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A106,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A106,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 44"},{"$f":"VLOOKUP(\"A\"&$A106,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A106,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A106,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A106,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A106,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A106,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A106,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A106,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A106,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A106,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A106,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A106,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A106,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A106,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A106,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A106,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A106,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A106,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A106,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A106,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A106,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A106,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A106,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A106,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A106,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A106,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[45,true,{"$f":"VLOOKUP(\"A\"&$A107,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A107,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A107,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 45"},{"$f":"VLOOKUP(\"A\"&$A107,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A107,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A107,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A107,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A107,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A107,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A107,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A107,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A107,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A107,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A107,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A107,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A107,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A107,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A107,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A107,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A107,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A107,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A107,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A107,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A107,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A107,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A107,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A107,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A107,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A107,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,8]
[46,true,{"$f":"VLOOKUP(\"A\"&$A108,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A108,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A108,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 46"},{"$f":"VLOOKUP(\"A\"&$A108,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A108,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A108,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A108,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A108,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A108,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A108,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A108,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A108,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A108,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A108,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A108,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A108,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A108,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A108,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A108,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A108,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A108,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A108,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A108,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A108,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A108,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A108,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A108,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A108,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A108,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[47,true,{"$f":"VLOOKUP(\"A\"&$A109,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A109,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A109,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 47"},{"$f":"VLOOKUP(\"A\"&$A109,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A109,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A109,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A109,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A109,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A109,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A109,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A109,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A109,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A109,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A109,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A109,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A109,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A109,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A109,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A109,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A109,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A109,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A109,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A109,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A109,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A109,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A109,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A109,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A109,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A109,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[48,true,{"$f":"VLOOKUP(\"A\"&$A110,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A110,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A110,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 48"},{"$f":"VLOOKUP(\"A\"&$A110,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A110,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A110,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A110,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A110,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A110,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A110,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A110,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A110,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A110,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A110,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A110,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A110,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A110,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A110,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A110,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A110,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A110,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A110,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A110,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A110,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A110,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A110,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A110,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A110,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A110,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[49,true,{"$f":"VLOOKUP(\"A\"&$A111,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A111,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A111,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 49"},{"$f":"VLOOKUP(\"A\"&$A111,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A111,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A111,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A111,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A111,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A111,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A111,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A111,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A111,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A111,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A111,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A111,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A111,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A111,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A111,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A111,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A111,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A111,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A111,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A111,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A111,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A111,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A111,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A111,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A111,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A111,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[50,true,{"$f":"VLOOKUP(\"A\"&$A112,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A112,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A112,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 50"},{"$f":"VLOOKUP(\"A\"&$A112,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A112,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A112,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A112,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A112,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A112,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A112,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A112,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A112,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A112,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A112,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A112,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A112,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A112,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A112,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A112,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A112,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A112,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A112,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A112,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A112,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A112,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A112,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A112,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A112,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A112,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[25,{"$f":"NOT(OR(H113:AI113<>0))","v":true},{"$f":"+C114","v":"Pengeinstitut"},null,null,"Valutakursreg.",null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C113,INDIRECT(ADDRESS(14,$A113+L$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A113+L$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C113,INDIRECT(ADDRESS(14,$A113+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A113+P$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C113,INDIRECT(ADDRESS(14,$A113+T$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A113+T$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C113,INDIRECT(ADDRESS(14,$A113+X$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A113+X$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C113,INDIRECT(ADDRESS(14,$A113+AB$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A113+AB$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C113,INDIRECT(ADDRESS(14,$A113+AF$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A113+AF$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C113,INDIRECT(ADDRESS(14,$A113+AJ$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A113+AJ$3,2,1,)))/1000","v":0},null,null,null,null,null,1]
[25,{"$f":"NOT(OR(H114:AI114<>0))","v":true},{"$f":"C62","v":"Pengeinstitut"},null,null,"Amortisering",null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C114,INDIRECT(ADDRESS(14,$A114+H$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A114+H$3,2,1,)))/1000","v":0},null,{"$f":"+H114-L114","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C114,INDIRECT(ADDRESS(14,$A114+L$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A114+L$3,2,1,)))/1000","v":0},null,{"$f":"+L114-P114","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C114,INDIRECT(ADDRESS(14,$A114+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A114+P$3,2,1,)))/1000","v":0},null,{"$f":"+P114-T114","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C114,INDIRECT(ADDRESS(14,$A114+T$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A114+T$3,2,1,)))/1000","v":0},null,{"$f":"+T114-X114","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C114,INDIRECT(ADDRESS(14,$A114+X$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A114+X$3,2,1,)))/1000","v":0},null,{"$f":"+X114-AB114","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C114,INDIRECT(ADDRESS(14,$A114+AB$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A114+AB$3,2,1,)))/1000","v":0},null,{"$f":"+AB114-AF114","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C114,INDIRECT(ADDRESS(14,$A114+AF$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A114+AF$3,2,1,)))/1000","v":0},null,{"$f":"+AF114-AJ114","v":0},null,null,null,null,null,0]
[null,{"$f":"IF(OR(H115<>0,L115<>0,P115<>0,T115<>0,X115<>0,AB115<>0,AF115<>0)=TRUE,FALSE,TRUE)","v":true},null,null,null,"Total",null,{"$f":"SUMIF($C63:$C114,$C62,H63:H114)","v":0},null,{"$f":"SUMIF($C63:$C114,$C62,J63:J114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,K63:K114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,L63:L114)","v":0},null,{"$f":"SUMIF($C63:$C114,$C62,N63:N114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,O63:O114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,P63:P114)","v":0},null,{"$f":"SUMIF($C63:$C114,$C62,R63:R114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,S63:S114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,T63:T114)","v":0},null,{"$f":"SUMIF($C63:$C114,$C62,V63:V114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,W63:W114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,X63:X114)","v":0},null,{"$f":"SUMIF($C63:$C114,$C62,Z63:Z114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,AA63:AA114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,AB63:AB114)","v":0},null,{"$f":"SUMIF($C63:$C114,$C62,AD63:AD114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,AE63:AE114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,AF63:AF114)","v":0},null,{"$f":"SUMIF($C63:$C114,$C62,AH63:AH114)","v":0},{"$f":"SUMIF($C63:$C114,$C62,AI63:AI114)","v":0},null,null,null,null,0]
[null,{"$f":"B115","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B170","v":true},{"$f":"xxAndet!$B$37","v":"Maskinlån"},null,null,{"$f":"C117","v":"Maskinlån"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1,{"$f":"OR(C118<>$C$117,D118=1)","v":true},{"$f":"VLOOKUP(\"A\"&$A118,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A118,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A118,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 1"},{"$f":"VLOOKUP(\"A\"&$A118,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A118,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A118,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A118,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A118,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A118,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A118,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A118,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A118,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A118,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A118,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A118,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A118,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A118,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A118,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A118,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A118,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A118,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A118,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A118,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A118,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A118,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A118,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A118,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A118,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A118,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[2,{"$f":"OR(C119<>$C$117,D119=1)","v":true},{"$f":"VLOOKUP(\"A\"&$A119,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A119,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A119,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 2"},{"$f":"VLOOKUP(\"A\"&$A119,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A119,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A119,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A119,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A119,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A119,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A119,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A119,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A119,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A119,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A119,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A119,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A119,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A119,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A119,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A119,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A119,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A119,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A119,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A119,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A119,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A119,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A119,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A119,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A119,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A119,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[3,true,{"$f":"VLOOKUP(\"A\"&$A120,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A120,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A120,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 3"},{"$f":"VLOOKUP(\"A\"&$A120,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A120,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A120,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A120,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A120,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A120,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A120,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A120,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A120,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A120,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A120,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A120,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A120,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A120,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A120,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A120,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A120,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A120,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A120,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A120,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A120,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A120,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A120,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A120,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A120,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A120,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[4,true,{"$f":"VLOOKUP(\"A\"&$A121,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A121,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A121,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 4"},{"$f":"VLOOKUP(\"A\"&$A121,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A121,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A121,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A121,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A121,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A121,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A121,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A121,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A121,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A121,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A121,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A121,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A121,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A121,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A121,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A121,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A121,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A121,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A121,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A121,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A121,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A121,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A121,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A121,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A121,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A121,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[5,true,{"$f":"VLOOKUP(\"A\"&$A122,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A122,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A122,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 5"},{"$f":"VLOOKUP(\"A\"&$A122,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A122,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A122,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A122,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A122,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A122,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A122,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A122,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A122,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A122,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A122,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A122,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A122,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A122,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A122,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A122,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A122,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A122,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A122,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A122,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A122,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A122,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A122,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A122,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A122,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A122,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[6,true,{"$f":"VLOOKUP(\"A\"&$A123,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A123,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A123,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 6"},{"$f":"VLOOKUP(\"A\"&$A123,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A123,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A123,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A123,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A123,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A123,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A123,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A123,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A123,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A123,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A123,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A123,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A123,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A123,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A123,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A123,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A123,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A123,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A123,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A123,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A123,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A123,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A123,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A123,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A123,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A123,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[7,true,{"$f":"VLOOKUP(\"A\"&$A124,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A124,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A124,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 7"},{"$f":"VLOOKUP(\"A\"&$A124,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A124,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A124,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A124,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A124,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A124,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A124,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A124,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A124,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A124,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A124,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A124,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A124,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A124,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A124,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A124,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A124,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A124,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A124,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A124,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A124,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A124,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A124,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A124,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A124,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A124,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[8,true,{"$f":"VLOOKUP(\"A\"&$A125,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A125,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A125,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 8"},{"$f":"VLOOKUP(\"A\"&$A125,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A125,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A125,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A125,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A125,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A125,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A125,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A125,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A125,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A125,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A125,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A125,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A125,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A125,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A125,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A125,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A125,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A125,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A125,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A125,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A125,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A125,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A125,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A125,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A125,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A125,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[9,true,{"$f":"VLOOKUP(\"A\"&$A126,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A126,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A126,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 9"},{"$f":"VLOOKUP(\"A\"&$A126,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A126,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A126,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A126,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A126,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A126,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A126,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A126,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A126,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A126,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A126,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A126,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A126,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A126,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A126,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A126,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A126,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A126,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A126,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A126,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A126,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A126,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A126,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A126,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A126,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A126,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[10,true,{"$f":"VLOOKUP(\"A\"&$A127,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A127,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A127,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 10"},{"$f":"VLOOKUP(\"A\"&$A127,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A127,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A127,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A127,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A127,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A127,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A127,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A127,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A127,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A127,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A127,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A127,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A127,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A127,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A127,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A127,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A127,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A127,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A127,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A127,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A127,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A127,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A127,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A127,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A127,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A127,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[11,true,{"$f":"VLOOKUP(\"A\"&$A128,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A128,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A128,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 11"},{"$f":"VLOOKUP(\"A\"&$A128,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A128,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A128,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A128,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A128,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A128,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A128,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A128,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A128,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A128,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A128,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A128,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A128,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A128,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A128,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A128,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A128,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A128,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A128,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A128,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A128,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A128,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A128,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A128,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A128,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A128,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[12,true,{"$f":"VLOOKUP(\"A\"&$A129,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A129,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A129,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 12"},{"$f":"VLOOKUP(\"A\"&$A129,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A129,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A129,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A129,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A129,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A129,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A129,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A129,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A129,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A129,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A129,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A129,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A129,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A129,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A129,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A129,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A129,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A129,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A129,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A129,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A129,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A129,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A129,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A129,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A129,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A129,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[13,true,{"$f":"VLOOKUP(\"A\"&$A130,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A130,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A130,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 13"},{"$f":"VLOOKUP(\"A\"&$A130,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A130,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A130,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A130,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A130,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A130,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A130,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A130,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A130,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A130,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A130,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A130,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A130,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A130,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A130,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A130,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A130,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A130,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A130,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A130,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A130,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A130,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A130,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A130,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A130,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A130,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[14,true,{"$f":"VLOOKUP(\"A\"&$A131,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A131,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A131,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 14"},{"$f":"VLOOKUP(\"A\"&$A131,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A131,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A131,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A131,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A131,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A131,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A131,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A131,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A131,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A131,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A131,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A131,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A131,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A131,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A131,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A131,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A131,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A131,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A131,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A131,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A131,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A131,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A131,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A131,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A131,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A131,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[15,true,{"$f":"VLOOKUP(\"A\"&$A132,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A132,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A132,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 15"},{"$f":"VLOOKUP(\"A\"&$A132,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A132,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A132,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A132,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A132,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A132,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A132,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A132,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A132,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A132,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A132,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A132,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A132,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A132,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A132,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A132,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A132,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A132,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A132,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A132,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A132,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A132,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A132,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A132,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A132,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A132,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[16,true,{"$f":"VLOOKUP(\"A\"&$A133,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A133,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A133,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 16"},{"$f":"VLOOKUP(\"A\"&$A133,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A133,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A133,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A133,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A133,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A133,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A133,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A133,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A133,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A133,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A133,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A133,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A133,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A133,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A133,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A133,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A133,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A133,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A133,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A133,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A133,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A133,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A133,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A133,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A133,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A133,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[17,true,{"$f":"VLOOKUP(\"A\"&$A134,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A134,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A134,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 17"},{"$f":"VLOOKUP(\"A\"&$A134,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A134,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A134,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A134,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A134,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A134,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A134,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A134,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A134,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A134,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A134,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A134,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A134,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A134,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A134,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A134,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A134,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A134,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A134,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A134,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A134,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A134,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A134,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A134,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A134,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A134,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[18,true,{"$f":"VLOOKUP(\"A\"&$A135,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A135,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A135,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 18"},{"$f":"VLOOKUP(\"A\"&$A135,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A135,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A135,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A135,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A135,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A135,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A135,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A135,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A135,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A135,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A135,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A135,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A135,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A135,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A135,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A135,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A135,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A135,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A135,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A135,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A135,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A135,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A135,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A135,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A135,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A135,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[19,true,{"$f":"VLOOKUP(\"A\"&$A136,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A136,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A136,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 19"},{"$f":"VLOOKUP(\"A\"&$A136,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A136,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A136,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A136,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A136,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A136,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A136,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A136,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A136,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A136,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A136,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A136,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A136,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A136,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A136,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A136,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A136,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A136,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A136,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A136,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A136,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A136,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A136,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A136,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A136,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A136,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,8]
[20,true,{"$f":"VLOOKUP(\"A\"&$A137,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A137,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A137,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 20"},{"$f":"VLOOKUP(\"A\"&$A137,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A137,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A137,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A137,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A137,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A137,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A137,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A137,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A137,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A137,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A137,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A137,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A137,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A137,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A137,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A137,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A137,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A137,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A137,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A137,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A137,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A137,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A137,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A137,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A137,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A137,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[21,true,{"$f":"VLOOKUP(\"A\"&$A138,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A138,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A138,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 21"},{"$f":"VLOOKUP(\"A\"&$A138,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A138,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A138,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A138,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A138,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A138,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A138,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A138,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A138,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A138,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A138,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A138,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A138,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A138,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A138,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A138,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A138,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A138,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A138,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A138,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A138,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A138,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A138,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A138,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A138,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A138,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[22,true,{"$f":"VLOOKUP(\"A\"&$A139,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A139,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A139,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 22"},{"$f":"VLOOKUP(\"A\"&$A139,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A139,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A139,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A139,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A139,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A139,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A139,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A139,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A139,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A139,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A139,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A139,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A139,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A139,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A139,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A139,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A139,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A139,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A139,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A139,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A139,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A139,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A139,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A139,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A139,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A139,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[23,true,{"$f":"VLOOKUP(\"A\"&$A140,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A140,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A140,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 23"},{"$f":"VLOOKUP(\"A\"&$A140,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A140,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A140,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A140,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A140,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A140,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A140,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A140,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A140,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A140,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A140,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A140,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A140,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A140,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A140,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A140,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A140,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A140,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A140,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A140,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A140,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A140,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A140,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A140,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A140,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A140,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[24,true,{"$f":"VLOOKUP(\"A\"&$A141,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A141,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A141,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 24"},{"$f":"VLOOKUP(\"A\"&$A141,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A141,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A141,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A141,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A141,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A141,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A141,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A141,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A141,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A141,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A141,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A141,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A141,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A141,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A141,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A141,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A141,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A141,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A141,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A141,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A141,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A141,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A141,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A141,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A141,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A141,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[25,true,{"$f":"VLOOKUP(\"A\"&$A142,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A142,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A142,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 25"},{"$f":"VLOOKUP(\"A\"&$A142,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A142,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A142,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A142,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A142,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A142,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A142,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A142,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A142,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A142,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A142,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A142,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A142,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A142,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A142,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A142,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A142,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A142,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A142,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A142,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A142,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A142,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A142,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A142,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A142,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A142,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[26,true,{"$f":"VLOOKUP(\"A\"&$A143,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A143,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A143,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 26"},{"$f":"VLOOKUP(\"A\"&$A143,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A143,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A143,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A143,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A143,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A143,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A143,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A143,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A143,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A143,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A143,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A143,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A143,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A143,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A143,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A143,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A143,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A143,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A143,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A143,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A143,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A143,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A143,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A143,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A143,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A143,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[27,true,{"$f":"VLOOKUP(\"A\"&$A144,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A144,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A144,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 27"},{"$f":"VLOOKUP(\"A\"&$A144,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A144,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A144,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A144,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A144,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A144,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A144,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A144,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A144,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A144,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A144,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A144,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A144,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A144,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A144,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A144,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A144,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A144,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A144,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A144,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A144,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A144,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A144,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A144,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A144,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A144,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[28,true,{"$f":"VLOOKUP(\"A\"&$A145,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A145,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A145,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 28"},{"$f":"VLOOKUP(\"A\"&$A145,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A145,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A145,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A145,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A145,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A145,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A145,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A145,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A145,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A145,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A145,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A145,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A145,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A145,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A145,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A145,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A145,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A145,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A145,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A145,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A145,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A145,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A145,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A145,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A145,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A145,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[29,true,{"$f":"VLOOKUP(\"A\"&$A146,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A146,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A146,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 29"},{"$f":"VLOOKUP(\"A\"&$A146,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A146,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A146,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A146,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A146,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A146,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A146,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A146,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A146,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A146,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A146,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A146,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A146,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A146,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A146,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A146,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A146,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A146,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A146,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A146,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A146,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A146,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A146,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A146,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A146,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A146,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[30,true,{"$f":"VLOOKUP(\"A\"&$A147,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A147,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A147,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 30"},{"$f":"VLOOKUP(\"A\"&$A147,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A147,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A147,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A147,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A147,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A147,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A147,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A147,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A147,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A147,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A147,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A147,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A147,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A147,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A147,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A147,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A147,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A147,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A147,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A147,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A147,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A147,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A147,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A147,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A147,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A147,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[31,true,{"$f":"VLOOKUP(\"A\"&$A148,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A148,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A148,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 31"},{"$f":"VLOOKUP(\"A\"&$A148,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A148,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A148,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A148,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A148,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A148,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A148,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A148,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A148,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A148,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A148,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A148,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A148,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A148,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A148,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A148,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A148,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A148,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A148,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A148,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A148,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A148,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A148,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A148,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A148,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A148,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[32,true,{"$f":"VLOOKUP(\"A\"&$A149,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A149,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A149,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 32"},{"$f":"VLOOKUP(\"A\"&$A149,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A149,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A149,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A149,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A149,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A149,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A149,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A149,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A149,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A149,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A149,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A149,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A149,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A149,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A149,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A149,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A149,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A149,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A149,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A149,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A149,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A149,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A149,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A149,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A149,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A149,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[33,true,{"$f":"VLOOKUP(\"A\"&$A150,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A150,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A150,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 33"},{"$f":"VLOOKUP(\"A\"&$A150,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A150,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A150,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A150,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A150,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A150,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A150,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A150,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A150,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A150,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A150,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A150,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A150,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A150,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A150,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A150,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A150,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A150,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A150,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A150,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A150,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A150,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A150,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A150,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A150,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A150,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[34,true,{"$f":"VLOOKUP(\"A\"&$A151,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A151,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A151,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 34"},{"$f":"VLOOKUP(\"A\"&$A151,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A151,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A151,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A151,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A151,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A151,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A151,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A151,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A151,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A151,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A151,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A151,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A151,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A151,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A151,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A151,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A151,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A151,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A151,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A151,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A151,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A151,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A151,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A151,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A151,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A151,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[35,true,{"$f":"VLOOKUP(\"A\"&$A152,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A152,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A152,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 35"},{"$f":"VLOOKUP(\"A\"&$A152,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A152,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A152,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A152,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A152,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A152,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A152,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A152,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A152,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A152,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A152,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A152,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A152,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A152,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A152,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A152,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A152,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A152,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A152,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A152,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A152,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A152,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A152,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A152,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A152,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A152,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[36,true,{"$f":"VLOOKUP(\"A\"&$A153,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A153,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A153,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 36"},{"$f":"VLOOKUP(\"A\"&$A153,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A153,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A153,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A153,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A153,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A153,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A153,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A153,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A153,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A153,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A153,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A153,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A153,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A153,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A153,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A153,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A153,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A153,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A153,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A153,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A153,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A153,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A153,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A153,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A153,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A153,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[37,true,{"$f":"VLOOKUP(\"A\"&$A154,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A154,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A154,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 37"},{"$f":"VLOOKUP(\"A\"&$A154,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A154,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A154,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A154,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A154,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A154,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A154,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A154,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A154,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A154,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A154,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A154,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A154,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A154,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A154,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A154,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A154,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A154,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A154,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A154,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A154,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A154,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A154,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A154,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A154,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A154,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[38,true,{"$f":"VLOOKUP(\"A\"&$A155,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A155,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A155,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 38"},{"$f":"VLOOKUP(\"A\"&$A155,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A155,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A155,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A155,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A155,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A155,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A155,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A155,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A155,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A155,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A155,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A155,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A155,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A155,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A155,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A155,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A155,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A155,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A155,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A155,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A155,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A155,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A155,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A155,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A155,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A155,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[39,true,{"$f":"VLOOKUP(\"A\"&$A156,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A156,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A156,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 39"},{"$f":"VLOOKUP(\"A\"&$A156,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A156,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A156,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A156,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A156,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A156,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A156,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A156,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A156,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A156,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A156,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A156,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A156,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A156,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A156,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A156,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A156,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A156,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A156,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A156,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A156,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A156,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A156,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A156,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A156,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A156,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[40,true,{"$f":"VLOOKUP(\"A\"&$A157,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A157,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A157,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 40"},{"$f":"VLOOKUP(\"A\"&$A157,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A157,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A157,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A157,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A157,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A157,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A157,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A157,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A157,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A157,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A157,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A157,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A157,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A157,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A157,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A157,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A157,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A157,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A157,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A157,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A157,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A157,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A157,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A157,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A157,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A157,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[41,true,{"$f":"VLOOKUP(\"A\"&$A158,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A158,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A158,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 41"},{"$f":"VLOOKUP(\"A\"&$A158,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A158,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A158,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A158,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A158,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A158,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A158,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A158,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A158,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A158,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A158,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A158,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A158,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A158,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A158,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A158,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A158,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A158,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A158,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A158,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A158,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A158,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A158,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A158,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A158,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A158,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[42,true,{"$f":"VLOOKUP(\"A\"&$A159,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A159,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A159,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 42"},{"$f":"VLOOKUP(\"A\"&$A159,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A159,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A159,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A159,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A159,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A159,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A159,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A159,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A159,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A159,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A159,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A159,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A159,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A159,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A159,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A159,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A159,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A159,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A159,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A159,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A159,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A159,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A159,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A159,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A159,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A159,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[43,true,{"$f":"VLOOKUP(\"A\"&$A160,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A160,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A160,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 43"},{"$f":"VLOOKUP(\"A\"&$A160,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A160,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A160,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A160,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A160,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A160,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A160,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A160,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A160,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A160,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A160,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A160,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A160,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A160,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A160,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A160,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A160,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A160,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A160,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A160,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A160,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A160,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A160,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A160,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A160,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A160,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[44,true,{"$f":"VLOOKUP(\"A\"&$A161,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A161,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A161,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 44"},{"$f":"VLOOKUP(\"A\"&$A161,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A161,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A161,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A161,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A161,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A161,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A161,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A161,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A161,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A161,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A161,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A161,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A161,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A161,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A161,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A161,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A161,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A161,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A161,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A161,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A161,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A161,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A161,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A161,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A161,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A161,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[45,true,{"$f":"VLOOKUP(\"A\"&$A162,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A162,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A162,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 45"},{"$f":"VLOOKUP(\"A\"&$A162,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A162,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A162,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A162,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A162,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A162,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A162,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A162,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A162,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A162,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A162,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A162,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A162,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A162,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A162,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A162,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A162,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A162,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A162,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A162,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A162,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A162,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A162,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A162,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A162,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A162,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[46,true,{"$f":"VLOOKUP(\"A\"&$A163,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A163,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A163,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 46"},{"$f":"VLOOKUP(\"A\"&$A163,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A163,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A163,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A163,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A163,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A163,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A163,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A163,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A163,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A163,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A163,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A163,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A163,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A163,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A163,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A163,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A163,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A163,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A163,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A163,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A163,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A163,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A163,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A163,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A163,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A163,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[47,true,{"$f":"VLOOKUP(\"A\"&$A164,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A164,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A164,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 47"},{"$f":"VLOOKUP(\"A\"&$A164,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A164,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A164,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A164,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A164,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A164,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A164,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A164,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A164,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A164,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A164,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A164,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A164,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A164,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A164,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A164,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A164,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A164,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A164,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A164,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A164,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A164,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A164,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A164,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A164,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A164,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[48,true,{"$f":"VLOOKUP(\"A\"&$A165,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A165,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A165,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 48"},{"$f":"VLOOKUP(\"A\"&$A165,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A165,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A165,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A165,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A165,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A165,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A165,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A165,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A165,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A165,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A165,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A165,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A165,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A165,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A165,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A165,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A165,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A165,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A165,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A165,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A165,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A165,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A165,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A165,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A165,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A165,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,8]
[49,true,{"$f":"VLOOKUP(\"A\"&$A166,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A166,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A166,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 49"},{"$f":"VLOOKUP(\"A\"&$A166,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A166,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A166,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A166,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A166,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A166,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A166,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A166,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A166,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A166,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A166,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A166,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A166,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A166,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A166,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A166,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A166,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A166,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A166,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A166,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A166,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A166,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A166,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A166,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A166,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A166,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[50,true,{"$f":"VLOOKUP(\"A\"&$A167,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A167,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A167,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 50"},{"$f":"VLOOKUP(\"A\"&$A167,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A167,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A167,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A167,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A167,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A167,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A167,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A167,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A167,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A167,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A167,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A167,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A167,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A167,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A167,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A167,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A167,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A167,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A167,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A167,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A167,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A167,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A167,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A167,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A167,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A167,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[25,{"$f":"NOT(OR(H168:AI168<>0))","v":true},{"$f":"+C169","v":"Maskinlån"},null,null,"Valutakursreg.",null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C168,INDIRECT(ADDRESS(14,$A168+L$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A168+L$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C168,INDIRECT(ADDRESS(14,$A168+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A168+P$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C168,INDIRECT(ADDRESS(14,$A168+T$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A168+T$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C168,INDIRECT(ADDRESS(14,$A168+X$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A168+X$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C168,INDIRECT(ADDRESS(14,$A168+AB$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A168+AB$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C168,INDIRECT(ADDRESS(14,$A168+AF$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A168+AF$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C168,INDIRECT(ADDRESS(14,$A168+AJ$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A168+AJ$3,2,1,)))/1000","v":0},null,null,null,null,null,0]
[25,{"$f":"NOT(OR(H169:AI169<>0))","v":true},{"$f":"C117","v":"Maskinlån"},null,null,"Amortisering",null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C169,INDIRECT(ADDRESS(14,$A169+H$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A169+H$3,2,1,)))/1000","v":0},null,{"$f":"+H169-L169","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C169,INDIRECT(ADDRESS(14,$A169+L$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A169+L$3,2,1,)))/1000","v":0},null,{"$f":"+L169-P169","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C169,INDIRECT(ADDRESS(14,$A169+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A169+P$3,2,1,)))/1000","v":0},null,{"$f":"+P169-T169","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C169,INDIRECT(ADDRESS(14,$A169+T$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A169+T$3,2,1,)))/1000","v":0},null,{"$f":"+T169-X169","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C169,INDIRECT(ADDRESS(14,$A169+X$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A169+X$3,2,1,)))/1000","v":0},null,{"$f":"+X169-AB169","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C169,INDIRECT(ADDRESS(14,$A169+AB$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A169+AB$3,2,1,)))/1000","v":0},null,{"$f":"+AB169-AF169","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C169,INDIRECT(ADDRESS(14,$A169+AF$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A169+AF$3,2,1,)))/1000","v":0},null,{"$f":"+AF169-AJ169","v":0},null,null,null,null,null,1]
[null,{"$f":"IF(OR(H170<>0,L170<>0,P170<>0,T170<>0,X170<>0,AB170<>0,AF170<>0)=TRUE,FALSE,TRUE)","v":true},null,null,null,"Total",null,{"$f":"SUMIF($C118:$C169,$C117,H118:H169)","v":0},null,{"$f":"SUMIF($C118:$C169,$C117,J118:J169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,K118:K169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,L118:L169)","v":0},null,{"$f":"SUMIF($C118:$C169,$C117,N118:N169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,O118:O169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,P118:P169)","v":0},null,{"$f":"SUMIF($C118:$C169,$C117,R118:R169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,S118:S169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,T118:T169)","v":0},null,{"$f":"SUMIF($C118:$C169,$C117,V118:V169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,W118:W169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,X118:X169)","v":0},null,{"$f":"SUMIF($C118:$C169,$C117,Z118:Z169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,AA118:AA169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,AB118:AB169)","v":0},null,{"$f":"SUMIF($C118:$C169,$C117,AD118:AD169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,AE118:AE169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,AF118:AF169)","v":0},null,{"$f":"SUMIF($C118:$C169,$C117,AH118:AH169)","v":0},{"$f":"SUMIF($C118:$C169,$C117,AI118:AI169)","v":0},null,null,null,null,1]
[null,{"$f":"B170","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B225","v":true},{"$f":"xxAndet!$B$38","v":"Leasing"},null,null,{"$f":"C172","v":"Leasing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1,{"$f":"OR(C173<>$C$172,D173=1)","v":true},{"$f":"VLOOKUP(\"A\"&$A173,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A173,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A173,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 1"},{"$f":"VLOOKUP(\"A\"&$A173,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A173,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A173,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A173,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A173,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A173,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A173,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A173,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A173,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A173,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A173,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A173,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A173,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A173,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A173,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A173,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A173,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A173,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A173,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A173,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A173,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A173,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A173,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A173,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A173,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A173,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[2,{"$f":"OR(C174<>$C$172,D174=1)","v":true},{"$f":"VLOOKUP(\"A\"&$A174,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A174,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A174,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 2"},{"$f":"VLOOKUP(\"A\"&$A174,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A174,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A174,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A174,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A174,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A174,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A174,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A174,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A174,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A174,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A174,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A174,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A174,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A174,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A174,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A174,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A174,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A174,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A174,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A174,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A174,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A174,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A174,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A174,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A174,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A174,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[3,true,{"$f":"VLOOKUP(\"A\"&$A175,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A175,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A175,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 3"},{"$f":"VLOOKUP(\"A\"&$A175,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A175,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A175,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A175,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A175,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A175,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A175,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A175,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A175,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A175,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A175,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A175,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A175,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A175,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A175,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A175,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A175,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A175,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A175,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A175,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A175,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A175,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A175,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A175,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A175,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A175,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[4,true,{"$f":"VLOOKUP(\"A\"&$A176,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A176,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A176,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 4"},{"$f":"VLOOKUP(\"A\"&$A176,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A176,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A176,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A176,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A176,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A176,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A176,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A176,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A176,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A176,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A176,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A176,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A176,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A176,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A176,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A176,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A176,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A176,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A176,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A176,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A176,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A176,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A176,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A176,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A176,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A176,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[5,true,{"$f":"VLOOKUP(\"A\"&$A177,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A177,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A177,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 5"},{"$f":"VLOOKUP(\"A\"&$A177,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A177,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A177,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A177,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A177,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A177,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A177,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A177,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A177,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A177,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A177,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A177,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A177,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A177,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A177,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A177,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A177,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A177,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A177,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A177,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A177,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A177,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A177,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A177,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A177,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A177,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[6,true,{"$f":"VLOOKUP(\"A\"&$A178,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A178,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A178,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 6"},{"$f":"VLOOKUP(\"A\"&$A178,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A178,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A178,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A178,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A178,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A178,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A178,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A178,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A178,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A178,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A178,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A178,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A178,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A178,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A178,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A178,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A178,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A178,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A178,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A178,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A178,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A178,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A178,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A178,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A178,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A178,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[7,true,{"$f":"VLOOKUP(\"A\"&$A179,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A179,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A179,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 7"},{"$f":"VLOOKUP(\"A\"&$A179,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A179,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A179,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A179,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A179,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A179,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A179,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A179,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A179,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A179,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A179,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A179,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A179,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A179,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A179,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A179,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A179,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A179,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A179,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A179,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A179,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A179,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A179,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A179,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A179,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A179,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[8,true,{"$f":"VLOOKUP(\"A\"&$A180,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A180,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A180,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 8"},{"$f":"VLOOKUP(\"A\"&$A180,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A180,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A180,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A180,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A180,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A180,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A180,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A180,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A180,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A180,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A180,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A180,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A180,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A180,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A180,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A180,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A180,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A180,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A180,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A180,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A180,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A180,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A180,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A180,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A180,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A180,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[9,true,{"$f":"VLOOKUP(\"A\"&$A181,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A181,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A181,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 9"},{"$f":"VLOOKUP(\"A\"&$A181,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A181,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A181,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A181,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A181,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A181,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A181,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A181,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A181,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A181,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A181,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A181,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A181,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A181,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A181,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A181,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A181,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A181,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A181,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A181,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A181,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A181,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A181,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A181,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A181,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A181,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[10,true,{"$f":"VLOOKUP(\"A\"&$A182,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A182,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A182,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 10"},{"$f":"VLOOKUP(\"A\"&$A182,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A182,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A182,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A182,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A182,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A182,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A182,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A182,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A182,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A182,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A182,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A182,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A182,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A182,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A182,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A182,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A182,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A182,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A182,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A182,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A182,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A182,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A182,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A182,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A182,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A182,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[11,true,{"$f":"VLOOKUP(\"A\"&$A183,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A183,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A183,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 11"},{"$f":"VLOOKUP(\"A\"&$A183,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A183,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A183,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A183,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A183,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A183,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A183,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A183,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A183,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A183,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A183,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A183,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A183,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A183,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A183,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A183,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A183,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A183,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A183,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A183,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A183,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A183,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A183,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A183,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A183,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A183,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[12,true,{"$f":"VLOOKUP(\"A\"&$A184,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A184,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A184,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 12"},{"$f":"VLOOKUP(\"A\"&$A184,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A184,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A184,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A184,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A184,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A184,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A184,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A184,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A184,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A184,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A184,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A184,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A184,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A184,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A184,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A184,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A184,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A184,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A184,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A184,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A184,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A184,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A184,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A184,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A184,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A184,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[13,true,{"$f":"VLOOKUP(\"A\"&$A185,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A185,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A185,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 13"},{"$f":"VLOOKUP(\"A\"&$A185,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A185,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A185,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A185,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A185,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A185,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A185,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A185,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A185,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A185,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A185,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A185,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A185,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A185,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A185,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A185,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A185,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A185,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A185,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A185,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A185,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A185,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A185,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A185,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A185,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A185,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[14,true,{"$f":"VLOOKUP(\"A\"&$A186,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A186,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A186,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 14"},{"$f":"VLOOKUP(\"A\"&$A186,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A186,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A186,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A186,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A186,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A186,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A186,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A186,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A186,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A186,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A186,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A186,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A186,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A186,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A186,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A186,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A186,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A186,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A186,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A186,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A186,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A186,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A186,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A186,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A186,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A186,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[15,true,{"$f":"VLOOKUP(\"A\"&$A187,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A187,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A187,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 15"},{"$f":"VLOOKUP(\"A\"&$A187,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A187,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A187,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A187,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A187,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A187,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A187,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A187,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A187,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A187,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A187,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A187,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A187,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A187,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A187,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A187,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A187,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A187,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A187,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A187,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A187,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A187,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A187,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A187,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A187,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A187,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[16,true,{"$f":"VLOOKUP(\"A\"&$A188,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A188,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A188,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 16"},{"$f":"VLOOKUP(\"A\"&$A188,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A188,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A188,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A188,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A188,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A188,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A188,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A188,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A188,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A188,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A188,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A188,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A188,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A188,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A188,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A188,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A188,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A188,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A188,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A188,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A188,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A188,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A188,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A188,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A188,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A188,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[17,true,{"$f":"VLOOKUP(\"A\"&$A189,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A189,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A189,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 17"},{"$f":"VLOOKUP(\"A\"&$A189,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A189,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A189,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A189,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A189,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A189,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A189,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A189,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A189,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A189,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A189,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A189,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A189,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A189,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A189,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A189,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A189,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A189,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A189,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A189,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A189,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A189,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A189,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A189,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A189,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A189,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[18,true,{"$f":"VLOOKUP(\"A\"&$A190,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A190,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A190,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 18"},{"$f":"VLOOKUP(\"A\"&$A190,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A190,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A190,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A190,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A190,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A190,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A190,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A190,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A190,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A190,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A190,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A190,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A190,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A190,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A190,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A190,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A190,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A190,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A190,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A190,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A190,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A190,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A190,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A190,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A190,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A190,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[19,true,{"$f":"VLOOKUP(\"A\"&$A191,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A191,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A191,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 19"},{"$f":"VLOOKUP(\"A\"&$A191,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A191,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A191,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A191,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A191,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A191,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A191,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A191,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A191,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A191,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A191,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A191,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A191,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A191,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A191,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A191,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A191,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A191,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A191,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A191,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A191,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A191,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A191,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A191,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A191,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A191,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[20,true,{"$f":"VLOOKUP(\"A\"&$A192,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A192,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A192,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 20"},{"$f":"VLOOKUP(\"A\"&$A192,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A192,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A192,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A192,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A192,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A192,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A192,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A192,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A192,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A192,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A192,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A192,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A192,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A192,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A192,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A192,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A192,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A192,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A192,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A192,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A192,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A192,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A192,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A192,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A192,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A192,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[21,true,{"$f":"VLOOKUP(\"A\"&$A193,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A193,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A193,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 21"},{"$f":"VLOOKUP(\"A\"&$A193,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A193,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A193,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A193,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A193,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A193,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A193,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A193,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A193,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A193,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A193,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A193,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A193,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A193,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A193,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A193,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A193,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A193,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A193,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A193,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A193,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A193,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A193,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A193,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A193,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A193,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[22,true,{"$f":"VLOOKUP(\"A\"&$A194,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A194,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A194,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 22"},{"$f":"VLOOKUP(\"A\"&$A194,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A194,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A194,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A194,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A194,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A194,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A194,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A194,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A194,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A194,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A194,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A194,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A194,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A194,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A194,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A194,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A194,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A194,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A194,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A194,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A194,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A194,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A194,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A194,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A194,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A194,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,8]
[23,true,{"$f":"VLOOKUP(\"A\"&$A195,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A195,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A195,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 23"},{"$f":"VLOOKUP(\"A\"&$A195,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A195,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A195,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A195,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A195,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A195,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A195,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A195,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A195,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A195,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A195,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A195,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A195,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A195,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A195,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A195,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A195,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A195,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A195,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A195,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A195,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A195,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A195,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A195,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A195,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A195,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[24,true,{"$f":"VLOOKUP(\"A\"&$A196,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A196,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A196,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 24"},{"$f":"VLOOKUP(\"A\"&$A196,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A196,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A196,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A196,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A196,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A196,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A196,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A196,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A196,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A196,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A196,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A196,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A196,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A196,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A196,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A196,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A196,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A196,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A196,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A196,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A196,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A196,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A196,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A196,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A196,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A196,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[25,true,{"$f":"VLOOKUP(\"A\"&$A197,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A197,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A197,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 25"},{"$f":"VLOOKUP(\"A\"&$A197,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A197,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A197,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A197,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A197,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A197,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A197,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A197,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A197,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A197,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A197,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A197,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A197,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A197,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A197,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A197,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A197,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A197,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A197,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A197,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A197,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A197,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A197,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A197,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A197,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A197,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[26,true,{"$f":"VLOOKUP(\"A\"&$A198,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A198,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A198,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 26"},{"$f":"VLOOKUP(\"A\"&$A198,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A198,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A198,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A198,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A198,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A198,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A198,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A198,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A198,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A198,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A198,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A198,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A198,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A198,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A198,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A198,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A198,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A198,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A198,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A198,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A198,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A198,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A198,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A198,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A198,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A198,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[27,true,{"$f":"VLOOKUP(\"A\"&$A199,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A199,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A199,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 27"},{"$f":"VLOOKUP(\"A\"&$A199,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A199,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A199,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A199,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A199,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A199,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A199,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A199,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A199,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A199,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A199,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A199,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A199,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A199,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A199,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A199,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A199,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A199,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A199,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A199,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A199,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A199,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A199,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A199,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A199,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A199,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[28,true,{"$f":"VLOOKUP(\"A\"&$A200,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A200,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A200,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 28"},{"$f":"VLOOKUP(\"A\"&$A200,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A200,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A200,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A200,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A200,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A200,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A200,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A200,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A200,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A200,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A200,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A200,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A200,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A200,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A200,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A200,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A200,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A200,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A200,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A200,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A200,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A200,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A200,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A200,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A200,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A200,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[29,true,{"$f":"VLOOKUP(\"A\"&$A201,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A201,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A201,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 29"},{"$f":"VLOOKUP(\"A\"&$A201,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A201,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A201,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A201,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A201,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A201,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A201,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A201,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A201,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A201,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A201,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A201,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A201,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A201,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A201,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A201,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A201,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A201,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A201,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A201,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A201,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A201,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A201,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A201,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A201,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A201,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[30,true,{"$f":"VLOOKUP(\"A\"&$A202,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A202,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A202,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 30"},{"$f":"VLOOKUP(\"A\"&$A202,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A202,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A202,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A202,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A202,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A202,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A202,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A202,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A202,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A202,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A202,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A202,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A202,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A202,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A202,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A202,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A202,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A202,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A202,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A202,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A202,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A202,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A202,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A202,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A202,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A202,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[31,true,{"$f":"VLOOKUP(\"A\"&$A203,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A203,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A203,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 31"},{"$f":"VLOOKUP(\"A\"&$A203,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A203,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A203,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A203,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A203,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A203,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A203,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A203,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A203,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A203,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A203,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A203,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A203,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A203,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A203,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A203,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A203,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A203,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A203,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A203,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A203,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A203,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A203,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A203,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A203,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A203,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[32,true,{"$f":"VLOOKUP(\"A\"&$A204,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A204,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A204,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 32"},{"$f":"VLOOKUP(\"A\"&$A204,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A204,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A204,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A204,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A204,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A204,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A204,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A204,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A204,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A204,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A204,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A204,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A204,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A204,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A204,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A204,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A204,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A204,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A204,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A204,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A204,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A204,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A204,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A204,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A204,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A204,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[33,true,{"$f":"VLOOKUP(\"A\"&$A205,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A205,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A205,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 33"},{"$f":"VLOOKUP(\"A\"&$A205,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A205,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A205,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A205,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A205,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A205,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A205,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A205,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A205,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A205,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A205,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A205,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A205,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A205,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A205,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A205,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A205,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A205,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A205,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A205,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A205,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A205,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A205,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A205,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A205,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A205,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[34,true,{"$f":"VLOOKUP(\"A\"&$A206,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A206,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A206,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 34"},{"$f":"VLOOKUP(\"A\"&$A206,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A206,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A206,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A206,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A206,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A206,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A206,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A206,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A206,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A206,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A206,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A206,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A206,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A206,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A206,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A206,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A206,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A206,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A206,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A206,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A206,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A206,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A206,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A206,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A206,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A206,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[35,true,{"$f":"VLOOKUP(\"A\"&$A207,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A207,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A207,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 35"},{"$f":"VLOOKUP(\"A\"&$A207,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A207,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A207,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A207,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A207,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A207,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A207,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A207,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A207,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A207,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A207,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A207,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A207,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A207,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A207,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A207,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A207,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A207,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A207,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A207,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A207,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A207,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A207,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A207,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A207,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A207,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[36,true,{"$f":"VLOOKUP(\"A\"&$A208,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A208,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A208,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 36"},{"$f":"VLOOKUP(\"A\"&$A208,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A208,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A208,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A208,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A208,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A208,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A208,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A208,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A208,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A208,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A208,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A208,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A208,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A208,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A208,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A208,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A208,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A208,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A208,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A208,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A208,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A208,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A208,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A208,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A208,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A208,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[37,true,{"$f":"VLOOKUP(\"A\"&$A209,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A209,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A209,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 37"},{"$f":"VLOOKUP(\"A\"&$A209,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A209,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A209,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A209,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A209,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A209,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A209,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A209,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A209,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A209,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A209,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A209,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A209,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A209,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A209,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A209,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A209,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A209,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A209,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A209,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A209,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A209,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A209,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A209,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A209,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A209,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[38,true,{"$f":"VLOOKUP(\"A\"&$A210,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A210,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A210,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 38"},{"$f":"VLOOKUP(\"A\"&$A210,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A210,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A210,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A210,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A210,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A210,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A210,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A210,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A210,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A210,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A210,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A210,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A210,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A210,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A210,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A210,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A210,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A210,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A210,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A210,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A210,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A210,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A210,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A210,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A210,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A210,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[39,true,{"$f":"VLOOKUP(\"A\"&$A211,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A211,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A211,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 39"},{"$f":"VLOOKUP(\"A\"&$A211,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A211,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A211,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A211,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A211,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A211,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A211,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A211,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A211,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A211,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A211,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A211,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A211,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A211,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A211,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A211,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A211,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A211,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A211,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A211,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A211,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A211,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A211,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A211,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A211,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A211,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[40,true,{"$f":"VLOOKUP(\"A\"&$A212,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A212,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A212,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 40"},{"$f":"VLOOKUP(\"A\"&$A212,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A212,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A212,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A212,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A212,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A212,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A212,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A212,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A212,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A212,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A212,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A212,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A212,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A212,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A212,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A212,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A212,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A212,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A212,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A212,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A212,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A212,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A212,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A212,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A212,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A212,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[41,true,{"$f":"VLOOKUP(\"A\"&$A213,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A213,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A213,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 41"},{"$f":"VLOOKUP(\"A\"&$A213,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A213,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A213,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A213,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A213,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A213,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A213,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A213,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A213,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A213,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A213,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A213,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A213,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A213,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A213,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A213,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A213,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A213,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A213,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A213,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A213,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A213,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A213,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A213,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A213,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A213,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[42,true,{"$f":"VLOOKUP(\"A\"&$A214,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A214,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A214,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 42"},{"$f":"VLOOKUP(\"A\"&$A214,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A214,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A214,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A214,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A214,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A214,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A214,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A214,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A214,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A214,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A214,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A214,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A214,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A214,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A214,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A214,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A214,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A214,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A214,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A214,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A214,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A214,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A214,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A214,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A214,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A214,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[43,true,{"$f":"VLOOKUP(\"A\"&$A215,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A215,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A215,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 43"},{"$f":"VLOOKUP(\"A\"&$A215,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A215,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A215,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A215,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A215,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A215,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A215,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A215,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A215,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A215,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A215,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A215,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A215,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A215,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A215,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A215,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A215,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A215,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A215,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A215,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A215,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A215,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A215,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A215,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A215,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A215,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[44,true,{"$f":"VLOOKUP(\"A\"&$A216,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A216,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A216,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 44"},{"$f":"VLOOKUP(\"A\"&$A216,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A216,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A216,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A216,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A216,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A216,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A216,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A216,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A216,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A216,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A216,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A216,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A216,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A216,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A216,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A216,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A216,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A216,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A216,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A216,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A216,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A216,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A216,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A216,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A216,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A216,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[45,true,{"$f":"VLOOKUP(\"A\"&$A217,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A217,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A217,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 45"},{"$f":"VLOOKUP(\"A\"&$A217,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A217,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A217,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A217,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A217,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A217,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A217,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A217,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A217,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A217,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A217,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A217,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A217,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A217,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A217,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A217,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A217,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A217,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A217,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A217,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A217,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A217,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A217,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A217,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A217,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A217,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[46,true,{"$f":"VLOOKUP(\"A\"&$A218,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A218,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A218,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 46"},{"$f":"VLOOKUP(\"A\"&$A218,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A218,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A218,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A218,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A218,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A218,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A218,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A218,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A218,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A218,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A218,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A218,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A218,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A218,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A218,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A218,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A218,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A218,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A218,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A218,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A218,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A218,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A218,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A218,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A218,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A218,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[47,true,{"$f":"VLOOKUP(\"A\"&$A219,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A219,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A219,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 47"},{"$f":"VLOOKUP(\"A\"&$A219,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A219,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A219,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A219,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A219,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A219,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A219,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A219,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A219,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A219,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A219,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A219,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A219,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A219,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A219,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A219,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A219,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A219,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A219,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A219,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A219,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A219,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A219,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A219,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A219,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A219,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[48,true,{"$f":"VLOOKUP(\"A\"&$A220,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A220,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A220,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 48"},{"$f":"VLOOKUP(\"A\"&$A220,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A220,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A220,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A220,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A220,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A220,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A220,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A220,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A220,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A220,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A220,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A220,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A220,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A220,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A220,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A220,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A220,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A220,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A220,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A220,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A220,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A220,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A220,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A220,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A220,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A220,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[49,true,{"$f":"VLOOKUP(\"A\"&$A221,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A221,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A221,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 49"},{"$f":"VLOOKUP(\"A\"&$A221,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A221,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A221,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A221,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A221,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A221,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A221,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A221,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A221,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A221,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A221,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A221,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A221,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A221,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A221,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A221,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A221,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A221,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A221,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A221,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A221,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A221,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A221,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A221,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A221,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A221,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[50,true,{"$f":"VLOOKUP(\"A\"&$A222,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A222,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A222,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 50"},{"$f":"VLOOKUP(\"A\"&$A222,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A222,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A222,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A222,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A222,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A222,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A222,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A222,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A222,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A222,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A222,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A222,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A222,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A222,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A222,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A222,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A222,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A222,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A222,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A222,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A222,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A222,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A222,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A222,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A222,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A222,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[25,{"$f":"NOT(OR(H223:AI223<>0))","v":true},{"$f":"+C224","v":"Leasing"},null,null,"Valutakursreg.",null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C223,INDIRECT(ADDRESS(14,$A223+L$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A223+L$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C223,INDIRECT(ADDRESS(14,$A223+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A223+P$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C223,INDIRECT(ADDRESS(14,$A223+T$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A223+T$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C223,INDIRECT(ADDRESS(14,$A223+X$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A223+X$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C223,INDIRECT(ADDRESS(14,$A223+AB$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A223+AB$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C223,INDIRECT(ADDRESS(14,$A223+AF$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A223+AF$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C223,INDIRECT(ADDRESS(14,$A223+AJ$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A223+AJ$3,2,1,)))/1000","v":0},null,null,null,null,null,8]
[25,{"$f":"NOT(OR(H224:AI224<>0))","v":true},{"$f":"C172","v":"Leasing"},null,null,"Amortisering",null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C224,INDIRECT(ADDRESS(14,$A224+H$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A224+H$3,2,1,)))/1000","v":0},null,{"$f":"+H224-L224","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C224,INDIRECT(ADDRESS(14,$A224+L$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A224+L$3,2,1,)))/1000","v":0},null,{"$f":"+L224-P224","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C224,INDIRECT(ADDRESS(14,$A224+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A224+P$3,2,1,)))/1000","v":0},null,{"$f":"+P224-T224","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C224,INDIRECT(ADDRESS(14,$A224+T$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A224+T$3,2,1,)))/1000","v":0},null,{"$f":"+T224-X224","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C224,INDIRECT(ADDRESS(14,$A224+X$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A224+X$3,2,1,)))/1000","v":0},null,{"$f":"+X224-AB224","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C224,INDIRECT(ADDRESS(14,$A224+AB$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A224+AB$3,2,1,)))/1000","v":0},null,{"$f":"+AB224-AF224","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C224,INDIRECT(ADDRESS(14,$A224+AF$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A224+AF$3,2,1,)))/1000","v":0},null,{"$f":"+AF224-AJ224","v":0},null,null,null,null,null,1]
[null,{"$f":"IF(OR(H225<>0,L225<>0,P225<>0,T225<>0,X225<>0,AB225<>0,AF225<>0)=TRUE,FALSE,TRUE)","v":true},null,null,null,"Total",null,{"$f":"SUMIF($C173:$C224,$C172,H173:H224)","v":0},null,{"$f":"SUMIF($C173:$C224,$C172,J173:J224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,K173:K224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,L173:L224)","v":0},null,{"$f":"SUMIF($C173:$C224,$C172,N173:N224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,O173:O224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,P173:P224)","v":0},null,{"$f":"SUMIF($C173:$C224,$C172,R173:R224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,S173:S224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,T173:T224)","v":0},null,{"$f":"SUMIF($C173:$C224,$C172,V173:V224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,W173:W224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,X173:X224)","v":0},null,{"$f":"SUMIF($C173:$C224,$C172,Z173:Z224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,AA173:AA224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,AB173:AB224)","v":0},null,{"$f":"SUMIF($C173:$C224,$C172,AD173:AD224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,AE173:AE224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,AF173:AF224)","v":0},null,{"$f":"SUMIF($C173:$C224,$C172,AH173:AH224)","v":0},{"$f":"SUMIF($C173:$C224,$C172,AI173:AI224)","v":0},null,null,null,null,1]
[null,{"$f":"B225","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B280","v":true},{"$f":"xxAndet!$B$39","v":"Andet"},null,null,{"$f":"C227","v":"Andet"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[1,{"$f":"OR(C228<>$C$227,D228=1)","v":true},{"$f":"VLOOKUP(\"A\"&$A228,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A228,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A228,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 1"},{"$f":"VLOOKUP(\"A\"&$A228,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A228,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A228,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A228,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A228,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A228,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A228,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A228,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A228,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A228,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A228,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A228,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A228,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A228,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A228,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A228,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A228,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A228,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A228,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A228,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A228,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A228,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A228,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A228,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A228,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A228,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[2,{"$f":"OR(C229<>$C$227,D229=1)","v":true},{"$f":"VLOOKUP(\"A\"&$A229,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A229,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A229,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 2"},{"$f":"VLOOKUP(\"A\"&$A229,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A229,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A229,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A229,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A229,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A229,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A229,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A229,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A229,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A229,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A229,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A229,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A229,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A229,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A229,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A229,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A229,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A229,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A229,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A229,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A229,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A229,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A229,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A229,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A229,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A229,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[3,true,{"$f":"VLOOKUP(\"A\"&$A230,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A230,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A230,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 3"},{"$f":"VLOOKUP(\"A\"&$A230,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A230,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A230,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A230,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A230,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A230,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A230,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A230,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A230,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A230,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A230,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A230,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A230,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A230,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A230,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A230,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A230,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A230,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A230,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A230,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A230,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A230,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A230,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A230,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A230,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A230,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[4,true,{"$f":"VLOOKUP(\"A\"&$A231,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A231,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A231,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 4"},{"$f":"VLOOKUP(\"A\"&$A231,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A231,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A231,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A231,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A231,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A231,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A231,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A231,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A231,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A231,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A231,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A231,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A231,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A231,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A231,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A231,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A231,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A231,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A231,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A231,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A231,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A231,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A231,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A231,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A231,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A231,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[5,true,{"$f":"VLOOKUP(\"A\"&$A232,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A232,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A232,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 5"},{"$f":"VLOOKUP(\"A\"&$A232,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A232,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A232,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A232,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A232,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A232,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A232,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A232,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A232,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A232,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A232,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A232,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A232,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A232,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A232,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A232,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A232,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A232,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A232,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A232,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A232,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A232,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A232,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A232,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A232,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A232,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[6,true,{"$f":"VLOOKUP(\"A\"&$A233,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A233,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A233,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 6"},{"$f":"VLOOKUP(\"A\"&$A233,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A233,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A233,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A233,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A233,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A233,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A233,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A233,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A233,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A233,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A233,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A233,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A233,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A233,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A233,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A233,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A233,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A233,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A233,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A233,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A233,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A233,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A233,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A233,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A233,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A233,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[7,true,{"$f":"VLOOKUP(\"A\"&$A234,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A234,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A234,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 7"},{"$f":"VLOOKUP(\"A\"&$A234,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A234,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A234,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A234,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A234,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A234,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A234,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A234,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A234,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A234,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A234,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A234,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A234,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A234,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A234,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A234,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A234,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A234,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A234,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A234,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A234,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A234,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A234,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A234,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A234,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A234,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[8,true,{"$f":"VLOOKUP(\"A\"&$A235,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A235,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A235,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 8"},{"$f":"VLOOKUP(\"A\"&$A235,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A235,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A235,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A235,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A235,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A235,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A235,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A235,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A235,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A235,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A235,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A235,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A235,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A235,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A235,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A235,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A235,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A235,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A235,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A235,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A235,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A235,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A235,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A235,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A235,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A235,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[9,true,{"$f":"VLOOKUP(\"A\"&$A236,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A236,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A236,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 9"},{"$f":"VLOOKUP(\"A\"&$A236,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A236,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A236,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A236,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A236,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A236,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A236,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A236,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A236,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A236,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A236,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A236,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A236,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A236,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A236,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A236,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A236,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A236,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A236,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A236,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A236,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A236,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A236,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A236,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A236,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A236,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[10,true,{"$f":"VLOOKUP(\"A\"&$A237,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A237,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A237,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 10"},{"$f":"VLOOKUP(\"A\"&$A237,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A237,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A237,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A237,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A237,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A237,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A237,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A237,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A237,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A237,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A237,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A237,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A237,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A237,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A237,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A237,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A237,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A237,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A237,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A237,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A237,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A237,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A237,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A237,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A237,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A237,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[11,true,{"$f":"VLOOKUP(\"A\"&$A238,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A238,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A238,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 11"},{"$f":"VLOOKUP(\"A\"&$A238,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A238,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A238,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A238,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A238,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A238,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A238,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A238,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A238,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A238,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A238,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A238,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A238,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A238,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A238,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A238,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A238,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A238,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A238,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A238,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A238,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A238,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A238,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A238,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A238,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A238,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[12,true,{"$f":"VLOOKUP(\"A\"&$A239,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A239,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A239,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 12"},{"$f":"VLOOKUP(\"A\"&$A239,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A239,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A239,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A239,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A239,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A239,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A239,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A239,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A239,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A239,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A239,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A239,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A239,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A239,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A239,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A239,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A239,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A239,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A239,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A239,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A239,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A239,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A239,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A239,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A239,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A239,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[13,true,{"$f":"VLOOKUP(\"A\"&$A240,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A240,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A240,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 13"},{"$f":"VLOOKUP(\"A\"&$A240,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A240,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A240,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A240,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A240,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A240,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A240,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A240,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A240,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A240,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A240,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A240,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A240,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A240,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A240,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A240,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A240,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A240,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A240,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A240,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A240,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A240,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A240,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A240,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A240,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A240,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[14,true,{"$f":"VLOOKUP(\"A\"&$A241,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A241,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A241,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 14"},{"$f":"VLOOKUP(\"A\"&$A241,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A241,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A241,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A241,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A241,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A241,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A241,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A241,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A241,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A241,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A241,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A241,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A241,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A241,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A241,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A241,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A241,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A241,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A241,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A241,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A241,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A241,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A241,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A241,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A241,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A241,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[15,true,{"$f":"VLOOKUP(\"A\"&$A242,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A242,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A242,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 15"},{"$f":"VLOOKUP(\"A\"&$A242,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A242,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A242,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A242,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A242,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A242,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A242,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A242,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A242,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A242,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A242,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A242,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A242,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A242,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A242,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A242,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A242,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A242,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A242,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A242,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A242,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A242,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A242,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A242,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A242,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A242,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[16,true,{"$f":"VLOOKUP(\"A\"&$A243,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A243,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A243,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 16"},{"$f":"VLOOKUP(\"A\"&$A243,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A243,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A243,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A243,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A243,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A243,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A243,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A243,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A243,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A243,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A243,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A243,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A243,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A243,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A243,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A243,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A243,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A243,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A243,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A243,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A243,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A243,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A243,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A243,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A243,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A243,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[17,true,{"$f":"VLOOKUP(\"A\"&$A244,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A244,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A244,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 17"},{"$f":"VLOOKUP(\"A\"&$A244,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A244,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A244,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A244,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A244,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A244,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A244,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A244,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A244,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A244,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A244,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A244,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A244,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A244,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A244,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A244,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A244,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A244,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A244,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A244,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A244,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A244,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A244,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A244,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A244,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A244,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[18,true,{"$f":"VLOOKUP(\"A\"&$A245,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A245,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A245,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 18"},{"$f":"VLOOKUP(\"A\"&$A245,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A245,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A245,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A245,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A245,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A245,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A245,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A245,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A245,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A245,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A245,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A245,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A245,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A245,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A245,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A245,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A245,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A245,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A245,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A245,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A245,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A245,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A245,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A245,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A245,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A245,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[19,true,{"$f":"VLOOKUP(\"A\"&$A246,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A246,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A246,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 19"},{"$f":"VLOOKUP(\"A\"&$A246,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A246,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A246,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A246,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A246,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A246,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A246,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A246,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A246,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A246,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A246,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A246,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A246,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A246,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A246,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A246,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A246,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A246,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A246,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A246,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A246,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A246,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A246,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A246,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A246,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A246,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[20,true,{"$f":"VLOOKUP(\"A\"&$A247,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A247,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A247,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 20"},{"$f":"VLOOKUP(\"A\"&$A247,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A247,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A247,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A247,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A247,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A247,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A247,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A247,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A247,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A247,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A247,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A247,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A247,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A247,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A247,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A247,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A247,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A247,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A247,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A247,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A247,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A247,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A247,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A247,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A247,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A247,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[21,true,{"$f":"VLOOKUP(\"A\"&$A248,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A248,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A248,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 21"},{"$f":"VLOOKUP(\"A\"&$A248,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A248,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A248,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A248,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A248,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A248,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A248,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A248,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A248,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A248,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A248,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A248,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A248,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A248,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A248,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A248,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A248,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A248,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A248,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A248,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A248,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A248,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A248,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A248,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A248,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A248,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[22,true,{"$f":"VLOOKUP(\"A\"&$A249,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A249,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A249,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 22"},{"$f":"VLOOKUP(\"A\"&$A249,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A249,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A249,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A249,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A249,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A249,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A249,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A249,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A249,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A249,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A249,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A249,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A249,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A249,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A249,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A249,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A249,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A249,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A249,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A249,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A249,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A249,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A249,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A249,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A249,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A249,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[23,true,{"$f":"VLOOKUP(\"A\"&$A250,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A250,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A250,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 23"},{"$f":"VLOOKUP(\"A\"&$A250,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A250,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A250,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A250,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A250,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A250,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A250,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A250,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A250,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A250,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A250,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A250,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A250,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A250,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A250,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A250,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A250,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A250,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A250,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A250,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A250,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A250,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A250,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A250,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A250,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A250,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[24,true,{"$f":"VLOOKUP(\"A\"&$A251,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A251,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A251,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 24"},{"$f":"VLOOKUP(\"A\"&$A251,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A251,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A251,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A251,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A251,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A251,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A251,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A251,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A251,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A251,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A251,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A251,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A251,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A251,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A251,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A251,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A251,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A251,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A251,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A251,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A251,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A251,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A251,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A251,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A251,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A251,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[25,true,{"$f":"VLOOKUP(\"A\"&$A252,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A252,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A252,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 25"},{"$f":"VLOOKUP(\"A\"&$A252,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A252,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A252,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A252,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A252,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A252,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A252,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A252,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A252,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A252,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A252,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A252,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A252,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A252,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A252,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A252,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A252,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A252,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A252,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A252,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A252,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A252,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A252,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A252,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A252,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A252,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,8]
[26,true,{"$f":"VLOOKUP(\"A\"&$A253,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A253,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A253,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 26"},{"$f":"VLOOKUP(\"A\"&$A253,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A253,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A253,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A253,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A253,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A253,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A253,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A253,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A253,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A253,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A253,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A253,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A253,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A253,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A253,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A253,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A253,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A253,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A253,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A253,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A253,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A253,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A253,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A253,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A253,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A253,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[27,true,{"$f":"VLOOKUP(\"A\"&$A254,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A254,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A254,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 27"},{"$f":"VLOOKUP(\"A\"&$A254,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A254,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A254,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A254,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A254,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A254,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A254,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A254,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A254,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A254,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A254,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A254,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A254,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A254,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A254,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A254,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A254,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A254,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A254,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A254,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A254,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A254,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A254,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A254,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A254,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A254,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[28,true,{"$f":"VLOOKUP(\"A\"&$A255,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A255,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A255,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 28"},{"$f":"VLOOKUP(\"A\"&$A255,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A255,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A255,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A255,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A255,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A255,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A255,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A255,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A255,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A255,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A255,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A255,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A255,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A255,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A255,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A255,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A255,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A255,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A255,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A255,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A255,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A255,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A255,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A255,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A255,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A255,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[29,true,{"$f":"VLOOKUP(\"A\"&$A256,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A256,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A256,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 29"},{"$f":"VLOOKUP(\"A\"&$A256,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A256,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A256,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A256,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A256,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A256,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A256,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A256,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A256,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A256,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A256,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A256,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A256,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A256,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A256,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A256,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A256,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A256,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A256,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A256,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A256,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A256,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A256,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A256,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A256,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A256,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[30,true,{"$f":"VLOOKUP(\"A\"&$A257,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A257,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A257,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 30"},{"$f":"VLOOKUP(\"A\"&$A257,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A257,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A257,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A257,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A257,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A257,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A257,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A257,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A257,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A257,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A257,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A257,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A257,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A257,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A257,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A257,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A257,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A257,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A257,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A257,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A257,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A257,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A257,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A257,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A257,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A257,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[31,true,{"$f":"VLOOKUP(\"A\"&$A258,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A258,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A258,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 31"},{"$f":"VLOOKUP(\"A\"&$A258,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A258,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A258,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A258,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A258,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A258,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A258,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A258,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A258,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A258,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A258,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A258,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A258,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A258,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A258,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A258,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A258,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A258,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A258,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A258,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A258,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A258,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A258,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A258,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A258,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A258,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,1]
[32,true,{"$f":"VLOOKUP(\"A\"&$A259,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A259,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A259,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 32"},{"$f":"VLOOKUP(\"A\"&$A259,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A259,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A259,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A259,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A259,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A259,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A259,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A259,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A259,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A259,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A259,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A259,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A259,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A259,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A259,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A259,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A259,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A259,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A259,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A259,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A259,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A259,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A259,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A259,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A259,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A259,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[33,true,{"$f":"VLOOKUP(\"A\"&$A260,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A260,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A260,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 33"},{"$f":"VLOOKUP(\"A\"&$A260,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A260,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A260,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A260,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A260,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A260,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A260,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A260,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A260,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A260,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A260,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A260,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A260,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A260,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A260,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A260,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A260,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A260,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A260,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A260,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A260,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A260,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A260,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A260,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A260,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A260,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[34,true,{"$f":"VLOOKUP(\"A\"&$A261,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A261,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A261,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 34"},{"$f":"VLOOKUP(\"A\"&$A261,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A261,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A261,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A261,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A261,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A261,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A261,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A261,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A261,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A261,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A261,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A261,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A261,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A261,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A261,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A261,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A261,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A261,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A261,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A261,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A261,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A261,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A261,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A261,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A261,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A261,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[35,true,{"$f":"VLOOKUP(\"A\"&$A262,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A262,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A262,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 35"},{"$f":"VLOOKUP(\"A\"&$A262,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A262,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A262,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A262,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A262,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A262,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A262,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A262,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A262,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A262,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A262,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A262,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A262,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A262,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A262,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A262,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A262,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A262,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A262,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A262,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A262,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A262,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A262,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A262,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A262,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A262,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[36,true,{"$f":"VLOOKUP(\"A\"&$A263,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A263,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A263,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 36"},{"$f":"VLOOKUP(\"A\"&$A263,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A263,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A263,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A263,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A263,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A263,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A263,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A263,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A263,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A263,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A263,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A263,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A263,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A263,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A263,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A263,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A263,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A263,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A263,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A263,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A263,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A263,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A263,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A263,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A263,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A263,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[37,true,{"$f":"VLOOKUP(\"A\"&$A264,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A264,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A264,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 37"},{"$f":"VLOOKUP(\"A\"&$A264,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A264,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A264,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A264,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A264,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A264,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A264,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A264,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A264,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A264,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A264,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A264,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A264,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A264,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A264,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A264,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A264,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A264,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A264,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A264,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A264,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A264,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A264,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A264,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A264,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A264,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[38,true,{"$f":"VLOOKUP(\"A\"&$A265,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A265,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A265,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 38"},{"$f":"VLOOKUP(\"A\"&$A265,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A265,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A265,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A265,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A265,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A265,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A265,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A265,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A265,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A265,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A265,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A265,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A265,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A265,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A265,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A265,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A265,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A265,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A265,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A265,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A265,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A265,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A265,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A265,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A265,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A265,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[39,true,{"$f":"VLOOKUP(\"A\"&$A266,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A266,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A266,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 39"},{"$f":"VLOOKUP(\"A\"&$A266,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A266,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A266,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A266,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A266,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A266,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A266,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A266,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A266,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A266,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A266,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A266,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A266,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A266,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A266,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A266,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A266,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A266,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A266,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A266,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A266,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A266,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A266,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A266,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A266,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A266,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[40,true,{"$f":"VLOOKUP(\"A\"&$A267,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A267,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A267,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 40"},{"$f":"VLOOKUP(\"A\"&$A267,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A267,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A267,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A267,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A267,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A267,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A267,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A267,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A267,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A267,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A267,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A267,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A267,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A267,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A267,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A267,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A267,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A267,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A267,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A267,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A267,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A267,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A267,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A267,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A267,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A267,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[41,true,{"$f":"VLOOKUP(\"A\"&$A268,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A268,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A268,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 41"},{"$f":"VLOOKUP(\"A\"&$A268,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A268,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A268,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A268,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A268,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A268,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A268,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A268,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A268,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A268,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A268,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A268,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A268,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A268,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A268,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A268,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A268,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A268,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A268,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A268,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A268,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A268,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A268,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A268,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A268,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A268,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[42,true,{"$f":"VLOOKUP(\"A\"&$A269,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A269,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A269,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 42"},{"$f":"VLOOKUP(\"A\"&$A269,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A269,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A269,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A269,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A269,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A269,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A269,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A269,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A269,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A269,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A269,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A269,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A269,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A269,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A269,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A269,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A269,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A269,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A269,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A269,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A269,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A269,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A269,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A269,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A269,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A269,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[43,true,{"$f":"VLOOKUP(\"A\"&$A270,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A270,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A270,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 43"},{"$f":"VLOOKUP(\"A\"&$A270,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A270,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A270,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A270,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A270,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A270,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A270,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A270,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A270,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A270,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A270,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A270,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A270,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A270,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A270,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A270,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A270,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A270,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A270,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A270,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A270,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A270,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A270,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A270,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A270,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A270,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[44,true,{"$f":"VLOOKUP(\"A\"&$A271,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A271,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A271,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 44"},{"$f":"VLOOKUP(\"A\"&$A271,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A271,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A271,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A271,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A271,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A271,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A271,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A271,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A271,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A271,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A271,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A271,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A271,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A271,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A271,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A271,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A271,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A271,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A271,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A271,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A271,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A271,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A271,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A271,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A271,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A271,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[45,true,{"$f":"VLOOKUP(\"A\"&$A272,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A272,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A272,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 45"},{"$f":"VLOOKUP(\"A\"&$A272,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A272,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A272,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A272,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A272,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A272,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A272,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A272,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A272,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A272,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A272,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A272,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A272,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A272,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A272,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A272,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A272,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A272,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A272,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A272,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A272,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A272,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A272,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A272,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A272,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A272,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[46,true,{"$f":"VLOOKUP(\"A\"&$A273,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A273,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A273,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 46"},{"$f":"VLOOKUP(\"A\"&$A273,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A273,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A273,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A273,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A273,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A273,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A273,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A273,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A273,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A273,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A273,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A273,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A273,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A273,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A273,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A273,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A273,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A273,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A273,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A273,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A273,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A273,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A273,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A273,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A273,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A273,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[47,true,{"$f":"VLOOKUP(\"A\"&$A274,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A274,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A274,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 47"},{"$f":"VLOOKUP(\"A\"&$A274,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A274,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A274,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A274,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A274,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A274,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A274,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A274,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A274,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A274,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A274,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A274,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A274,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A274,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A274,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A274,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A274,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A274,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A274,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A274,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A274,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A274,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A274,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A274,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A274,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A274,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[48,true,{"$f":"VLOOKUP(\"A\"&$A275,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A275,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A275,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 48"},{"$f":"VLOOKUP(\"A\"&$A275,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A275,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A275,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A275,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A275,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A275,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A275,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A275,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A275,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A275,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A275,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A275,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A275,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A275,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A275,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A275,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A275,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A275,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A275,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A275,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A275,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A275,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A275,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A275,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A275,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A275,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[49,true,{"$f":"VLOOKUP(\"A\"&$A276,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A276,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A276,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 49"},{"$f":"VLOOKUP(\"A\"&$A276,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A276,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A276,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A276,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A276,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A276,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A276,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A276,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A276,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A276,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A276,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A276,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A276,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A276,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A276,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A276,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A276,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A276,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A276,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A276,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A276,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A276,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A276,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A276,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A276,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A276,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[50,true,{"$f":"VLOOKUP(\"A\"&$A277,'Beregning af lån'!$B$14:$DK$2074,C$2,FALSE)","v":"Realkreditlån"},{"$f":"VLOOKUP(\"M\"&$A277,'Beregning af lån'!$B$14:$DK$2074,D$2,FALSE)","v":1},null,{"$f":"VLOOKUP(\"A\"&$A277,'Beregning af lån'!$B$14:$DK$2074,F$2,FALSE)","v":"Lån 50"},{"$f":"VLOOKUP(\"A\"&$A277,'Beregning af lån'!$B$14:$DK$2074,G$2,FALSE)","v":"DKK"},{"$f":"VLOOKUP(\"L\"&$A277,'Beregning af lån'!$B$14:$DK$2074,H$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A277,'Beregning af lån'!$B$14:$DK$2074,I$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A277,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE)+VLOOKUP(\"G\"&$A277,'Beregning af lån'!$B$14:$DK$2074,J$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A277,'Beregning af lån'!$B$14:$DK$2074,K$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A277,'Beregning af lån'!$B$14:$DK$2074,L$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A277,'Beregning af lån'!$B$14:$DK$2074,M$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A277,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE)+VLOOKUP(\"G\"&$A277,'Beregning af lån'!$B$14:$DK$2074,N$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A277,'Beregning af lån'!$B$14:$DK$2074,O$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A277,'Beregning af lån'!$B$14:$DK$2074,P$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A277,'Beregning af lån'!$B$14:$DK$2074,Q$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A277,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE)+VLOOKUP(\"G\"&$A277,'Beregning af lån'!$B$14:$DK$2074,R$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A277,'Beregning af lån'!$B$14:$DK$2074,S$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A277,'Beregning af lån'!$B$14:$DK$2074,T$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A277,'Beregning af lån'!$B$14:$DK$2074,U$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A277,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE)+VLOOKUP(\"G\"&$A277,'Beregning af lån'!$B$14:$DK$2074,V$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A277,'Beregning af lån'!$B$14:$DK$2074,W$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A277,'Beregning af lån'!$B$14:$DK$2074,X$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A277,'Beregning af lån'!$B$14:$DK$2074,Y$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A277,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE)+VLOOKUP(\"G\"&$A277,'Beregning af lån'!$B$14:$DK$2074,Z$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AA$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AB$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AC$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE)+VLOOKUP(\"G\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AD$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AE$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"L\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AF$2,FALSE)/1000","v":0},{"$f":"VLOOKUP(\"A\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AG$2,FALSE)","v":0},{"$f":"(VLOOKUP(\"F\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE)+VLOOKUP(\"G\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AH$2,FALSE))/1000","v":0},{"$f":"VLOOKUP(\"K\"&$A277,'Beregning af lån'!$B$14:$DK$2074,AI$2,FALSE)/1000","v":0},null,null,null,null,0]
[25,{"$f":"NOT(OR(H278:AI278<>0))","v":true},{"$f":"+C279","v":"Andet"},null,null,"Valutakursreg.",null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C278,INDIRECT(ADDRESS(14,$A278+L$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A278+L$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C278,INDIRECT(ADDRESS(14,$A278+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A278+P$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C278,INDIRECT(ADDRESS(14,$A278+T$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A278+T$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C278,INDIRECT(ADDRESS(14,$A278+X$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A278+X$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C278,INDIRECT(ADDRESS(14,$A278+AB$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A278+AB$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C278,INDIRECT(ADDRESS(14,$A278+AF$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A278+AF$3,2,1,)))/1000","v":0},null,null,null,{"$f":"-SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$C278,INDIRECT(ADDRESS(14,$A278+AJ$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A278+AJ$3,2,1,)))/1000","v":0},null,null,null,null,null,0]
[25,{"$f":"NOT(OR(H279:AI279<>0))","v":true},{"$f":"C227","v":"Andet"},null,null,"Amortisering",null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C279,INDIRECT(ADDRESS(14,$A279+H$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A279+H$3,2,1,)))/1000","v":0},null,{"$f":"+H279-L279","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C279,INDIRECT(ADDRESS(14,$A279+L$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A279+L$3,2,1,)))/1000","v":0},null,{"$f":"+L279-P279","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C279,INDIRECT(ADDRESS(14,$A279+P$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A279+P$3,2,1,)))/1000","v":0},null,{"$f":"+P279-T279","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C279,INDIRECT(ADDRESS(14,$A279+T$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A279+T$3,2,1,)))/1000","v":0},null,{"$f":"+T279-X279","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C279,INDIRECT(ADDRESS(14,$A279+X$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A279+X$3,2,1,)))/1000","v":0},null,{"$f":"+X279-AB279","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C279,INDIRECT(ADDRESS(14,$A279+AB$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A279+AB$3,2,1,)))/1000","v":0},null,{"$f":"+AB279-AF279","v":0},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$C279,INDIRECT(ADDRESS(14,$A279+AF$3,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$A279+AF$3,2,1,)))/1000","v":0},null,{"$f":"+AF279-AJ279","v":0},null,null,null,null,null,0]
[null,{"$f":"OR(H280=0,L280=0,P280=0,T280=0,X280=0,AB280=0,AF280=0)","v":true},null,null,null,"Total",null,{"$f":"SUMIF($C228:$C279,$C227,H228:H279)","v":0},null,{"$f":"SUMIF($C228:$C279,$C227,J228:J279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,K228:K279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,L228:L279)","v":0},null,{"$f":"SUMIF($C228:$C279,$C227,N228:N279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,O228:O279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,P228:P279)","v":0},null,{"$f":"SUMIF($C228:$C279,$C227,R228:R279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,S228:S279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,T228:T279)","v":0},null,{"$f":"SUMIF($C228:$C279,$C227,V228:V279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,W228:W279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,X228:X279)","v":0},null,{"$f":"SUMIF($C228:$C279,$C227,Z228:Z279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,AA228:AA279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,AB228:AB279)","v":0},null,{"$f":"SUMIF($C228:$C279,$C227,AD228:AD279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,AE228:AE279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,AF228:AF279)","v":0},null,{"$f":"SUMIF($C228:$C279,$C227,AH228:AH279)","v":0},{"$f":"SUMIF($C228:$C279,$C227,AI228:AI279)","v":0},null,null,null,null,1]
[null,{"$f":"B280","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,false,null,null,null,"Total",null,{"$f":"+H60+H115+H170+H225+H280","v":0},null,{"$f":"+J60+J115+J170+J225+J280","v":0},{"$f":"+K60+K115+K170+K225+K280","v":0},{"$f":"+L60+L115+L170+L225+L280","v":0},null,{"$f":"+N60+N115+N170+N225+N280","v":0},{"$f":"+O60+O115+O170+O225+O280","v":0},{"$f":"+P60+P115+P170+P225+P280","v":0},null,{"$f":"+R60+R115+R170+R225+R280","v":0},{"$f":"+S60+S115+S170+S225+S280","v":0},{"$f":"+T60+T115+T170+T225+T280","v":0},null,{"$f":"+V60+V115+V170+V225+V280","v":0},{"$f":"+W60+W115+W170+W225+W280","v":0},{"$f":"+X60+X115+X170+X225+X280","v":0},null,{"$f":"+Z60+Z115+Z170+Z225+Z280","v":0},{"$f":"+AA60+AA115+AA170+AA225+AA280","v":0},{"$f":"+AB60+AB115+AB170+AB225+AB280","v":0},null,{"$f":"+AD60+AD115+AD170+AD225+AD280","v":0},{"$f":"+AE60+AE115+AE170+AE225+AE280","v":0},{"$f":"+AF60+AF115+AF170+AF225+AF280","v":0},null,{"$f":"+AH60+AH115+AH170+AH225+AH280","v":0},{"$f":"+AI60+AI115+AI170+AI225+AI280","v":0},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Ø90 indtastning","index":5,"n_rows":66,"n_cols":23,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["a"]
[1,null,null,null,null,null,null,null,-1,0,1,2,3,4,5,6,7,8,9,10,11,null,11]
["a",null,null,null,null,null,{"$f":"\"Indtastningsark - \"&Startside!C1","v":"Indtastningsark - Skriv navn og alternativ"}]
[{"$f":"C4","v":1},null,{"$f":"+C5","v":1},null,null,null,{"$f":"\"År \"&År1","v":"År 2023"},null,"RG primo",{"$f":"'Beregning af lån'!AL12:AW12","v":"Jan"},"Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","I alt","RG ultimo"]
[{"$f":"IF(B5=TRUE,C5,0)","v":0},{"$f":"OR(I5<>0,V5<>0,W5<>0,J5<>0,K5<>0,L5<>0,M5<>0,N5<>0,O5<>0,P5<>0,Q5<>0,R5<>0,S5<>0,T5<>0,U5<>0)","v":false},{"$f":"Startside!C8","v":1},25,null,null,{"$f":"xxAndet!$B$35","v":"Realkreditlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G5,INDIRECT(ADDRESS(14,$D5+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G5,INDIRECT(ADDRESS(14,$D5+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G5,INDIRECT(ADDRESS(14,$D5+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G5,INDIRECT(ADDRESS(14,$D5+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D5+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J5:U5)","v":0},{"$f":"+I5+V5","v":0}]
[{"$f":"IF(B6=TRUE,C6,0)","v":0},{"$f":"OR(I6<>0,V6<>0,W6<>0,J6<>0,K6<>0,L6<>0,M6<>0,N6<>0,O6<>0,P6<>0,Q6<>0,R6<>0,S6<>0,T6<>0,U6<>0)","v":false},{"$f":"+C5","v":1},{"$f":"+D5","v":25},null,null,{"$f":"xxAndet!$B$36","v":"Pengeinstitut"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G6,INDIRECT(ADDRESS(14,$D6+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G6,INDIRECT(ADDRESS(14,$D6+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G6,INDIRECT(ADDRESS(14,$D6+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G6,INDIRECT(ADDRESS(14,$D6+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D6+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J6:U6)","v":0},{"$f":"+I6+V6","v":0}]
[0,false,{"$f":"+C6","v":1},{"$f":"+D6","v":25},null,null,{"$f":"xxAndet!$B$37","v":"Maskinlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G7,INDIRECT(ADDRESS(14,$D7+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G7,INDIRECT(ADDRESS(14,$D7+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G7,INDIRECT(ADDRESS(14,$D7+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G7,INDIRECT(ADDRESS(14,$D7+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D7+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J7:U7)","v":0},{"$f":"+I7+V7","v":0}]
[0,false,1,25,null,null,{"$f":"xxAndet!$B$38","v":"Leasing"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G8,INDIRECT(ADDRESS(14,$D8+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G8,INDIRECT(ADDRESS(14,$D8+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G8,INDIRECT(ADDRESS(14,$D8+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G8,INDIRECT(ADDRESS(14,$D8+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D8+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,25,null,null,{"$f":"xxAndet!$B$39","v":"Andet"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G9,INDIRECT(ADDRESS(14,$D9+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G9,INDIRECT(ADDRESS(14,$D9+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G9,INDIRECT(ADDRESS(14,$D9+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G9,INDIRECT(ADDRESS(14,$D9+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D9+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,{"$f":"+D9","v":25},null,null,"Afdrag/RG i alt",null,{"$f":"SUM(I5:I9)","v":0},{"$f":"SUM(J5:J9)","v":0},{"$f":"SUM(K5:K9)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W5:W9)","v":0}]
[{"$f":"+C11","v":1},null,1,25,null,null,"Renter, amort. og kursreg",null,null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D11+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D11+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D11+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J11:U11)","v":0}]
[{"$f":"+C12","v":1},null,{"$f":"+C11","v":1}]
[{"$f":"C13","v":1},null,{"$f":"+C14","v":1},null,null,null,{"$f":"\"År \"&År2","v":"År 2024"},null,"RG primo",{"$f":"_xlfn.ANCHORARRAY(J4)","v":"Jan"},"Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","I alt","RG ultimo"]
[{"$f":"IF(B14=TRUE,C14,0)","v":0},{"$f":"OR(I14<>0,V14<>0,W14<>0,J14<>0,K14<>0,L14<>0,M14<>0,N14<>0,O14<>0,P14<>0,Q14<>0,R14<>0,S14<>0,T14<>0,U14<>0)","v":false},{"$f":"Startside!D8","v":1},{"$f":"+D11+13","v":38},null,null,{"$f":"xxAndet!$B$35","v":"Realkreditlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G14,INDIRECT(ADDRESS(14,$D14+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G14,INDIRECT(ADDRESS(14,$D14+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G14,INDIRECT(ADDRESS(14,$D14+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G14,INDIRECT(ADDRESS(14,$D14+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D14+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J14:U14)","v":0},{"$f":"+I14+V14","v":0}]
[{"$f":"IF(B15=TRUE,C15,0)","v":0},{"$f":"OR(I15<>0,V15<>0,W15<>0,J15<>0,K15<>0,L15<>0,M15<>0,N15<>0,O15<>0,P15<>0,Q15<>0,R15<>0,S15<>0,T15<>0,U15<>0)","v":false},{"$f":"+C14","v":1},{"$f":"+D14","v":38},null,null,{"$f":"xxAndet!$B$36","v":"Pengeinstitut"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G15,INDIRECT(ADDRESS(14,$D15+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G15,INDIRECT(ADDRESS(14,$D15+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G15,INDIRECT(ADDRESS(14,$D15+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G15,INDIRECT(ADDRESS(14,$D15+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D15+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J15:U15)","v":0},{"$f":"+I15+V15","v":0}]
[0,false,{"$f":"+C15","v":1},{"$f":"+D15","v":38},null,null,{"$f":"xxAndet!$B$37","v":"Maskinlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G16,INDIRECT(ADDRESS(14,$D16+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G16,INDIRECT(ADDRESS(14,$D16+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G16,INDIRECT(ADDRESS(14,$D16+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G16,INDIRECT(ADDRESS(14,$D16+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D16+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J16:U16)","v":0},0]
[0,false,1,38,null,null,{"$f":"xxAndet!$B$38","v":"Leasing"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G17,INDIRECT(ADDRESS(14,$D17+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G17,INDIRECT(ADDRESS(14,$D17+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G17,INDIRECT(ADDRESS(14,$D17+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G17,INDIRECT(ADDRESS(14,$D17+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D17+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,38,null,null,{"$f":"xxAndet!$B$39","v":"Andet"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G18,INDIRECT(ADDRESS(14,$D18+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G18,INDIRECT(ADDRESS(14,$D18+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G18,INDIRECT(ADDRESS(14,$D18+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G18,INDIRECT(ADDRESS(14,$D18+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D18+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,38,null,null,"Afdrag/RG i alt",null,{"$f":"SUM(I14:I18)","v":0},{"$f":"SUM(J14:J18)","v":0},{"$f":"SUM(K14:K18)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W14:W18)","v":0}]
[{"$f":"+C20","v":1},null,1,38,null,null,"Renter, amort. og kursreg",null,null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D20+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D20+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D20+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J20:U20)","v":0}]
[{"$f":"+C21","v":1},null,{"$f":"+C20","v":1}]
[{"$f":"C22","v":1},null,{"$f":"+C23","v":1},null,null,null,{"$f":"\"År \"&År3","v":"År 2025"},null,"RG primo",{"$f":"_xlfn.ANCHORARRAY(J13)","v":"Jan"},"Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","I alt","RG ultimo"]
[{"$f":"IF(B23=TRUE,C23,0)","v":0},{"$f":"OR(I23<>0,V23<>0,W23<>0,J23<>0,K23<>0,L23<>0,M23<>0,N23<>0,O23<>0,P23<>0,Q23<>0,R23<>0,S23<>0,T23<>0,U23<>0)","v":false},{"$f":"Startside!E8","v":1},{"$f":"+D20+13","v":51},null,null,{"$f":"xxAndet!$B$35","v":"Realkreditlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G23,INDIRECT(ADDRESS(14,$D23+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G23,INDIRECT(ADDRESS(14,$D23+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G23,INDIRECT(ADDRESS(14,$D23+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G23,INDIRECT(ADDRESS(14,$D23+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D23+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J23:U23)","v":0},{"$f":"+I23+V23","v":0}]
[{"$f":"IF(B24=TRUE,C24,0)","v":0},{"$f":"OR(I24<>0,V24<>0,W24<>0,J24<>0,K24<>0,L24<>0,M24<>0,N24<>0,O24<>0,P24<>0,Q24<>0,R24<>0,S24<>0,T24<>0,U24<>0)","v":false},{"$f":"+C23","v":1},{"$f":"+D23","v":51},null,null,{"$f":"xxAndet!$B$36","v":"Pengeinstitut"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G24,INDIRECT(ADDRESS(14,$D24+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G24,INDIRECT(ADDRESS(14,$D24+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G24,INDIRECT(ADDRESS(14,$D24+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G24,INDIRECT(ADDRESS(14,$D24+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D24+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J24:U24)","v":0},{"$f":"+I24+V24","v":0}]
[0,false,{"$f":"+C24","v":1},{"$f":"+D24","v":51},null,null,{"$f":"xxAndet!$B$37","v":"Maskinlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G25,INDIRECT(ADDRESS(14,$D25+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G25,INDIRECT(ADDRESS(14,$D25+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G25,INDIRECT(ADDRESS(14,$D25+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G25,INDIRECT(ADDRESS(14,$D25+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D25+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J25:U25)","v":0},0]
[0,false,1,51,null,null,{"$f":"xxAndet!$B$38","v":"Leasing"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G26,INDIRECT(ADDRESS(14,$D26+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G26,INDIRECT(ADDRESS(14,$D26+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G26,INDIRECT(ADDRESS(14,$D26+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G26,INDIRECT(ADDRESS(14,$D26+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D26+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,51,null,null,{"$f":"xxAndet!$B$39","v":"Andet"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G27,INDIRECT(ADDRESS(14,$D27+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G27,INDIRECT(ADDRESS(14,$D27+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G27,INDIRECT(ADDRESS(14,$D27+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G27,INDIRECT(ADDRESS(14,$D27+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D27+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,51,null,null,"Afdrag/RG i alt",null,{"$f":"SUM(I23:I27)","v":0},{"$f":"SUM(J23:J27)","v":0},{"$f":"SUM(K23:K27)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W23:W27)","v":0}]
[{"$f":"+C29","v":1},null,1,51,null,null,"Renter, amort. og kursreg",null,null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D29+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D29+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D29+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J29:U29)","v":0}]
[{"$f":"+C30","v":1},null,{"$f":"+C29","v":1}]
[{"$f":"C31","v":1},null,{"$f":"+C32","v":1},null,null,null,{"$f":"\"År \"&År4","v":"År 2026"},null,"RG primo",{"$f":"_xlfn.ANCHORARRAY(J22)","v":"Jan"},"Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","I alt","RG ultimo"]
[{"$f":"IF(B32=TRUE,C32,0)","v":0},{"$f":"OR(I32<>0,V32<>0,W32<>0,J32<>0,K32<>0,L32<>0,M32<>0,N32<>0,O32<>0,P32<>0,Q32<>0,R32<>0,S32<>0,T32<>0,U32<>0)","v":false},{"$f":"Startside!F8","v":1},{"$f":"+D29+13","v":64},null,null,{"$f":"xxAndet!$B$35","v":"Realkreditlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G32,INDIRECT(ADDRESS(14,$D32+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G32,INDIRECT(ADDRESS(14,$D32+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G32,INDIRECT(ADDRESS(14,$D32+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G32,INDIRECT(ADDRESS(14,$D32+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D32+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J32:U32)","v":0},{"$f":"+I32+V32","v":0}]
[{"$f":"IF(B33=TRUE,C33,0)","v":0},{"$f":"OR(I33<>0,V33<>0,W33<>0,J33<>0,K33<>0,L33<>0,M33<>0,N33<>0,O33<>0,P33<>0,Q33<>0,R33<>0,S33<>0,T33<>0,U33<>0)","v":false},{"$f":"+C32","v":1},{"$f":"+D32","v":64},null,null,{"$f":"xxAndet!$B$36","v":"Pengeinstitut"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G33,INDIRECT(ADDRESS(14,$D33+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G33,INDIRECT(ADDRESS(14,$D33+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G33,INDIRECT(ADDRESS(14,$D33+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G33,INDIRECT(ADDRESS(14,$D33+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D33+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J33:U33)","v":0},{"$f":"+I33+V33","v":0}]
[0,false,{"$f":"+C33","v":1},{"$f":"+D33","v":64},null,null,{"$f":"xxAndet!$B$37","v":"Maskinlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G34,INDIRECT(ADDRESS(14,$D34+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G34,INDIRECT(ADDRESS(14,$D34+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G34,INDIRECT(ADDRESS(14,$D34+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G34,INDIRECT(ADDRESS(14,$D34+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D34+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J34:U34)","v":0},0]
[0,false,1,64,null,null,{"$f":"xxAndet!$B$38","v":"Leasing"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G35,INDIRECT(ADDRESS(14,$D35+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G35,INDIRECT(ADDRESS(14,$D35+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G35,INDIRECT(ADDRESS(14,$D35+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G35,INDIRECT(ADDRESS(14,$D35+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D35+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,64,null,null,{"$f":"xxAndet!$B$39","v":"Andet"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G36,INDIRECT(ADDRESS(14,$D36+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G36,INDIRECT(ADDRESS(14,$D36+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G36,INDIRECT(ADDRESS(14,$D36+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G36,INDIRECT(ADDRESS(14,$D36+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D36+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,64,null,null,"Afdrag/RG i alt",null,{"$f":"SUM(I32:I36)","v":0},{"$f":"SUM(J32:J36)","v":0},{"$f":"SUM(K32:K36)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W32:W36)","v":0}]
[{"$f":"+C38","v":1},null,1,64,null,null,"Renter, amort. og kursreg",null,null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D38+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D38+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D38+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J38:U38)","v":0}]
[{"$f":"+C39","v":1},null,{"$f":"+C38","v":1}]
[{"$f":"C40","v":1},null,{"$f":"+C41","v":1},null,null,null,{"$f":"\"År \"&År5","v":"År 2027"},null,"RG primo",{"$f":"_xlfn.ANCHORARRAY(J31)","v":"Jan"},"Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","I alt","RG ultimo"]
[{"$f":"IF(B41=TRUE,C41,0)","v":0},{"$f":"OR(I41<>0,V41<>0,W41<>0,J41<>0,K41<>0,L41<>0,M41<>0,N41<>0,O41<>0,P41<>0,Q41<>0,R41<>0,S41<>0,T41<>0,U41<>0)","v":false},{"$f":"Startside!G8","v":1},{"$f":"+D38+13","v":77},null,null,{"$f":"xxAndet!$B$35","v":"Realkreditlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G41,INDIRECT(ADDRESS(14,$D41+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G41,INDIRECT(ADDRESS(14,$D41+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G41,INDIRECT(ADDRESS(14,$D41+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G41,INDIRECT(ADDRESS(14,$D41+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D41+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J41:U41)","v":0},{"$f":"+I41+V41","v":0}]
[{"$f":"IF(B42=TRUE,C42,0)","v":0},{"$f":"OR(I42<>0,V42<>0,W42<>0,J42<>0,K42<>0,L42<>0,M42<>0,N42<>0,O42<>0,P42<>0,Q42<>0,R42<>0,S42<>0,T42<>0,U42<>0)","v":false},{"$f":"+C41","v":1},{"$f":"+D41","v":77},null,null,{"$f":"xxAndet!$B$36","v":"Pengeinstitut"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G42,INDIRECT(ADDRESS(14,$D42+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G42,INDIRECT(ADDRESS(14,$D42+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G42,INDIRECT(ADDRESS(14,$D42+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G42,INDIRECT(ADDRESS(14,$D42+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D42+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J42:U42)","v":0},{"$f":"+I42+V42","v":0}]
[0,false,{"$f":"+C42","v":1},{"$f":"+D42","v":77},null,null,{"$f":"xxAndet!$B$37","v":"Maskinlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G43,INDIRECT(ADDRESS(14,$D43+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G43,INDIRECT(ADDRESS(14,$D43+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G43,INDIRECT(ADDRESS(14,$D43+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G43,INDIRECT(ADDRESS(14,$D43+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D43+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J43:U43)","v":0},0]
[0,false,1,77,null,null,{"$f":"xxAndet!$B$38","v":"Leasing"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G44,INDIRECT(ADDRESS(14,$D44+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G44,INDIRECT(ADDRESS(14,$D44+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G44,INDIRECT(ADDRESS(14,$D44+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G44,INDIRECT(ADDRESS(14,$D44+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D44+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,77,null,null,{"$f":"xxAndet!$B$39","v":"Andet"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G45,INDIRECT(ADDRESS(14,$D45+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G45,INDIRECT(ADDRESS(14,$D45+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G45,INDIRECT(ADDRESS(14,$D45+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G45,INDIRECT(ADDRESS(14,$D45+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D45+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,77,null,null,"Afdrag/RG i alt",null,{"$f":"SUM(I41:I45)","v":0},{"$f":"SUM(J41:J45)","v":0},{"$f":"SUM(K41:K45)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W41:W45)","v":0}]
[{"$f":"+C47","v":1},null,1,77,null,null,"Renter, amort. og kursreg",null,null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D47+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D47+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D47+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J47:U47)","v":0}]
[{"$f":"+C48","v":1},null,{"$f":"+C47","v":1}]
[{"$f":"C49","v":1},null,{"$f":"+C50","v":1},null,null,null,{"$f":"\"År \"&År6","v":"År 2028"},null,"RG primo",{"$f":"_xlfn.ANCHORARRAY(J40)","v":"Jan"},"Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","I alt","RG ultimo"]
[{"$f":"IF(B50=TRUE,C50,0)","v":0},{"$f":"OR(I50<>0,V50<>0,W50<>0,J50<>0,K50<>0,L50<>0,M50<>0,N50<>0,O50<>0,P50<>0,Q50<>0,R50<>0,S50<>0,T50<>0,U50<>0)","v":false},{"$f":"Startside!H8","v":1},{"$f":"+D47+13","v":90},null,null,{"$f":"xxAndet!$B$35","v":"Realkreditlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G50,INDIRECT(ADDRESS(14,$D50+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G50,INDIRECT(ADDRESS(14,$D50+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G50,INDIRECT(ADDRESS(14,$D50+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G50,INDIRECT(ADDRESS(14,$D50+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D50+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J50:U50)","v":0},{"$f":"+I50+V50","v":0}]
[{"$f":"IF(B51=TRUE,C51,0)","v":0},{"$f":"OR(I51<>0,V51<>0,W51<>0,J51<>0,K51<>0,L51<>0,M51<>0,N51<>0,O51<>0,P51<>0,Q51<>0,R51<>0,S51<>0,T51<>0,U51<>0)","v":false},{"$f":"+C50","v":1},{"$f":"+D50","v":90},null,null,{"$f":"xxAndet!$B$36","v":"Pengeinstitut"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G51,INDIRECT(ADDRESS(14,$D51+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G51,INDIRECT(ADDRESS(14,$D51+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G51,INDIRECT(ADDRESS(14,$D51+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G51,INDIRECT(ADDRESS(14,$D51+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D51+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J51:U51)","v":0},{"$f":"+I51+V51","v":0}]
[0,false,{"$f":"+C51","v":1},{"$f":"+D51","v":90},null,null,{"$f":"xxAndet!$B$37","v":"Maskinlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G52,INDIRECT(ADDRESS(14,$D52+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G52,INDIRECT(ADDRESS(14,$D52+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G52,INDIRECT(ADDRESS(14,$D52+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G52,INDIRECT(ADDRESS(14,$D52+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D52+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J52:U52)","v":0},0]
[0,false,1,90,null,null,{"$f":"xxAndet!$B$38","v":"Leasing"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G53,INDIRECT(ADDRESS(14,$D53+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G53,INDIRECT(ADDRESS(14,$D53+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G53,INDIRECT(ADDRESS(14,$D53+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G53,INDIRECT(ADDRESS(14,$D53+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D53+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,90,null,null,{"$f":"xxAndet!$B$39","v":"Andet"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G54,INDIRECT(ADDRESS(14,$D54+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G54,INDIRECT(ADDRESS(14,$D54+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G54,INDIRECT(ADDRESS(14,$D54+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G54,INDIRECT(ADDRESS(14,$D54+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D54+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,90,null,null,"Afdrag/RG i alt",null,{"$f":"SUM(I50:I54)","v":0},{"$f":"SUM(J50:J54)","v":0},{"$f":"SUM(K50:K54)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W50:W54)","v":0}]
[{"$f":"+C56","v":1},null,1,90,null,null,"Renter, amort. og kursreg",null,null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D56+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D56+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D56+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J56:U56)","v":0}]
[{"$f":"+C57","v":1},null,{"$f":"+C56","v":1}]
[{"$f":"C58","v":1},null,{"$f":"+C59","v":1},null,null,null,{"$f":"\"År \"&År7","v":"År 2029"},null,"RG primo",{"$f":"_xlfn.ANCHORARRAY(J49)","v":"Jan"},"Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","I alt","RG ultimo"]
[{"$f":"IF(B59=TRUE,C59,0)","v":0},{"$f":"OR(I59<>0,V59<>0,W59<>0,J59<>0,K59<>0,L59<>0,M59<>0,N59<>0,O59<>0,P59<>0,Q59<>0,R59<>0,S59<>0,T59<>0,U59<>0)","v":false},{"$f":"Startside!I8","v":1},{"$f":"+D56+13","v":103},null,null,{"$f":"xxAndet!$B$35","v":"Realkreditlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G59,INDIRECT(ADDRESS(14,$D59+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G59,INDIRECT(ADDRESS(14,$D59+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G59,INDIRECT(ADDRESS(14,$D59+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G59,INDIRECT(ADDRESS(14,$D59+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D59+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J59:U59)","v":0},{"$f":"+I59+V59","v":0}]
[{"$f":"IF(B60=TRUE,C60,0)","v":0},{"$f":"OR(I60<>0,V60<>0,W60<>0,J60<>0,K60<>0,L60<>0,M60<>0,N60<>0,O60<>0,P60<>0,Q60<>0,R60<>0,S60<>0,T60<>0,U60<>0)","v":false},{"$f":"+C59","v":1},{"$f":"+D59","v":103},null,null,{"$f":"xxAndet!$B$36","v":"Pengeinstitut"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G60,INDIRECT(ADDRESS(14,$D60+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G60,INDIRECT(ADDRESS(14,$D60+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G60,INDIRECT(ADDRESS(14,$D60+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G60,INDIRECT(ADDRESS(14,$D60+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D60+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J60:U60)","v":0},{"$f":"+I60+V60","v":0}]
[0,false,{"$f":"+C60","v":1},{"$f":"+D60","v":103},null,null,{"$f":"xxAndet!$B$37","v":"Maskinlån"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G61,INDIRECT(ADDRESS(14,$D61+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G61,INDIRECT(ADDRESS(14,$D61+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G61,INDIRECT(ADDRESS(14,$D61+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G61,INDIRECT(ADDRESS(14,$D61+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D61+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J61:U61)","v":0},0]
[0,false,1,103,null,null,{"$f":"xxAndet!$B$38","v":"Leasing"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G62,INDIRECT(ADDRESS(14,$D62+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G62,INDIRECT(ADDRESS(14,$D62+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G62,INDIRECT(ADDRESS(14,$D62+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G62,INDIRECT(ADDRESS(14,$D62+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D62+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,103,null,null,{"$f":"xxAndet!$B$39","v":"Andet"},null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"RG\"&$G63,INDIRECT(ADDRESS(14,$D63+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+I$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AS\"&$G63,INDIRECT(ADDRESS(14,$D63+I$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+I$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"A\"&$G63,INDIRECT(ADDRESS(14,$D63+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"KR\"&$G63,INDIRECT(ADDRESS(14,$D63+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D63+U$2,2,1,)))/1000","v":0},0,0]
[0,false,1,103,null,null,"Afdrag/RG i alt",null,{"$f":"SUM(I59:I63)","v":0},{"$f":"SUM(J59:J63)","v":0},{"$f":"SUM(K59:K63)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W59:W63)","v":0}]
[{"$f":"+C65","v":1},null,1,103,null,null,"Renter, amort. og kursreg",null,null,{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+J$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+J$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+J$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+K$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+K$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+K$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+L$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+L$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+L$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+M$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+M$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+M$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+N$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+N$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+N$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+O$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+O$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+O$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+P$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+P$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+P$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+Q$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+Q$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+Q$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+R$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+R$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+R$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+S$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+S$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+S$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+T$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+T$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+T$2,2,1,)))/1000","v":0},{"$f":"SUMIF('Beregning af lån'!$C$14:$C$2000,\"R\",INDIRECT(ADDRESS(14,$D65+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+U$2,2,1,)))/1000+SUMIF('Beregning af lån'!$C$14:$C$2000,\"AM\",INDIRECT(ADDRESS(14,$D65+U$2,2,1,\"Beregning af lån\")&\":\"&ADDRESS(2000,$D65+U$2,2,1,)))/1000","v":0},{"$f":"SUM(J65:U65)","v":0}]
[{"$f":"+C66","v":1},null,{"$f":"+C65","v":1}]