Spreadsheet: 30733d1226420665-use-if-to-avoid-getting-anything-written-after-loan-pmt
Sheet: Kalkyl 13

 | Interest | 0.0525 |  | Loan | 150000
 | Term [Yrs] | 15 | år
 |  |  |  |  |  |  |  |  |  |  |  | E185
 | År | Månad | Loan Amt. | Interest | Principal | Monthly Payment
 | 1 | Januari | 150000 | 656.25 | 549.5665731676249 | 1205.816573167625 |  | Total Interest | 67046.98317017757 |  |  | G185
 |  | Februari | 149450.4334268324 | 653.8456462423916 | 551.9709269252334 | 1205.816573167625
 |  | Mars | 148898.4624999072 | 651.4307734370938 | 554.3857997305312 | 1205.816573167625 |  | Total Payments | 217046.9831701779
 |  | April | 148344.0767001766 | 649.0053355632728 | 556.8112376043522 | 1205.816573167625
 |  | Maj | 147787.2654625723 | 646.5692863987537 | 559.2472867688713 | 1205.816573167625
 |  | Juni | 147228.0181758034 | 644.1225795191399 | 561.693993648485 | 1205.816573167625
 |  | [NAME] | 146666.3241821549 | 641.6651682969278 | 564.1514048706971 | 1205.816573167625
 |  | Augusti | 146102.1727772842 | 639.1970059006185 | 566.6195672670065 | 1205.816573167625
 |  | September | 145535.5532100172 | 636.7180452938253 | 569.0985278737996 | 1205.816573167625
 |  | Oktober | 144966.4546821434 | 634.2282392343774 | 571.5883339332476 | 1205.816573167625
 |  | November | 144394.8663482102 | 631.7275402734194 | 574.0890328942055 | 1205.816573167625
 |  | December | 143820.777315316 | 629.2159007545073 | 576.6006724131176 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 2 | Januari | 143244.1766429028 | 626.6932728126999 | 579.123300354925 | 1205.816573167625 |  | 7713.975520914328 | 6755.823357097172 | 14469.7988780115
 |  | Februari | 142665.0533425479 | 624.1596083736471 | 581.6569647939779 | 1205.816573167625
 |  | Mars | 142083.3963777539 | 621.6148591526734 | 584.2017140149516 | 1205.816573167625
 |  | April | 141499.194663739 | 619.0589766538579 | 586.757596513767 | 1205.816573167625
 |  | Maj | 140912.4370672252 | 616.4919121691102 | 589.3246609985148 | 1205.816573167625
 |  | Juni | 140323.1124062267 | 613.9136167772417 | 591.9029563903832 | 1205.816573167625
 |  | [NAME] | 139731.2094498363 | 611.3240413430339 | 594.4925318245911 | 1205.816573167625
 |  | Augusti | 139136.7169180117 | 608.7231365163012 | 597.0934366513237 | 1205.816573167625
 |  | September | 138539.6234813604 | 606.1108527309517 | 599.7057204366732 | 1205.816573167625
 |  | Oktober | 137939.9177609237 | 603.4871402040413 | 602.3294329635836 | 1205.816573167625
 |  | November | 137337.5883279601 | 600.8519489348256 | 604.9646242327993 | 1205.816573167625
 |  | December | 136732.6237037274 | 598.2052287038072 | 607.6113444638178 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 3 | Januari | 136125.0123592635 | 595.5469290717779 | 610.2696440958471 | 1205.816573167625 |  | 15064.61011528652 | 13874.98764073648 | 28939.59775602299
 |  | Februari | 135514.7427151677 | 592.8769993788585 | 612.9395737887664 | 1205.816573167625
 |  | Mars | 134901.8031413789 | 590.1953887435327 | 615.6211844240922 | 1205.816573167625
 |  | April | 134286.1819569548 | 587.5020460616773 | 618.3145271059476 | 1205.816573167625
 |  | Maj | 133667.8674298489 | 584.7969200055888 | 621.0196531620361 | 1205.816573167625
 |  | Juni | 133046.8477766868 | 582.0799590230048 | 623.7366141446201 | 1205.816573167625
 |  | [NAME] | 132423.1111625422 | 579.3511113361222 | 626.4654618315027 | 1205.816573167625
 |  | Augusti | 131796.6457007107 | 576.6103249406093 | 629.2062482270156 | 1205.816573167625
 |  | September | 131167.4394524837 | 573.8575476046161 | 631.9590255630088 | 1205.816573167625
 |  | Oktober | 130535.4804269207 | 571.092726867778 | 634.723846299847 | 1205.816573167625
 |  | November | 129900.7565806208 | 568.3158100402162 | 637.5007631274087 | 1205.816573167625
 |  | December | 129263.2558174934 | 565.5267442015338 | 640.2898289660911 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 4 | Januari | 128622.9659885273 | 562.7254761998071 | 643.0910969678179 | 1205.816573167625 |  | 22032.36262256184 | 21377.03401147267 | 43409.3966340345
 |  | Februari | 127979.8748915595 | 559.9119526505729 | 645.9046205170521 | 1205.816573167625
 |  | Mars | 127333.9702710425 | 557.0861199358109 | 648.7304532318141 | 1205.816573167625
 |  | April | 126685.2398178107 | 554.2479242029216 | 651.5686489647034 | 1205.816573167625
 |  | Maj | 126033.671168846 | 551.3973113637011 | 654.4192618039239 | 1205.816573167625
 |  | Juni | 125379.251907042 | 548.5342270933089 | 657.282346074316 | 1205.816573167625
 |  | [NAME] | 124721.9695609677 | 545.6586168292338 | 660.1579563383912 | 1205.816573167625
 |  | Augusti | 124061.8116046293 | 542.7704257702534 | 663.0461473973716 | 1205.816573167625
 |  | September | 123398.765457232 | 539.8695988753899 | 665.946974292235 | 1205.816573167625
 |  | Oktober | 122732.8184829397 | 536.9560808628613 | 668.8604923047636 | 1205.816573167625
 |  | November | 122063.957990635 | 534.0298162090279 | 671.786756958597 | 1205.816573167625
 |  | December | 121392.1712336764 | 531.0907491473341 | 674.7258240202908 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 5 | Januari | 120717.4454096561 | 528.1388236672453 | 677.6777495003796 | 1205.816573167625 |  | 28596.64092170206 | 29282.55459034395 | 57879.19551204603
 |  | Februari | 120039.7676601557 | 525.1739835131812 | 680.6425896544438 | 1205.816573167625
 |  | Mars | 119359.1250705013 | 522.1961721834431 | 683.6204009841819 | 1205.816573167625
 |  | April | 118675.5046695171 | 519.2053329291373 | 686.6112402384877 | 1205.816573167625
 |  | Maj | 117988.8934292786 | 516.2014087530939 | 689.615164414531 | 1205.816573167625
 |  | Juni | 117299.2782648641 | 513.1843424087803 | 692.6322307588447 | 1205.816573167625
 |  | [NAME] | 116606.6460341052 | 510.1540763992104 | 695.6624967684145 | 1205.816573167625
 |  | Augusti | 115910.9835373368 | 507.1105529758485 | 698.7060201917764 | 1205.816573167625
 |  | September | 115212.277517145 | 504.0537141375095 | 701.7628590301154 | 1205.816573167625
 |  | Oktober | 114510.5146581149 | 500.9835016292527 | 704.8330715383722 | 1205.816573167625
 |  | November | 113805.6815865765 | 497.8998569412724 | 707.9167162263525 | 1205.816573167625
 |  | December | 113097.7648703502 | 494.8027213077821 | 711.0138518598428 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 6 | Januari | 112386.7510184904 | 491.6920357058953 | 714.1245374617297 | 1205.816573167625 |  | 34735.74540854782 | 37613.24898150969 | 72348.99439005755
 |  | Februari | 111672.6264810286 | 488.5677408545002 | 717.2488323131247 | 1205.816573167625
 |  | Mars | 110955.3776487155 | 485.4297772131303 | 720.3867959544946 | 1205.816573167625
 |  | April | 110234.990852761 | 482.2780849808294 | 723.5384881867956 | 1205.816573167625
 |  | Maj | 109511.4523645742 | 479.1126040950122 | 726.7039690726128 | 1205.816573167625
 |  | Juni | 108784.7483955016 | 475.9332742303195 | 729.8832989373054 | 1205.816573167625
 |  | [NAME] | 108054.8650965643 | 472.7400347974688 | 733.0765383701562 | 1205.816573167625
 |  | Augusti | 107321.7885581942 | 469.5328249420994 | 736.2837482255256 | 1205.816573167625
 |  | September | 106585.5048099686 | 466.3115835436127 | 739.5049896240123 | 1205.816573167625
 |  | Oktober | 105845.9998203446 | 463.0762492140077 | 742.7403239536172 | 1205.816573167625
 |  | November | 105103.259496391 | 459.8267602967106 | 745.9898128709144 | 1205.816573167625
 |  | December | 104357.2696835201 | 456.5630548654003 | 749.2535183022246 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 7 | Januari | 103608.0161652179 | 453.2850707228281 | 752.5315024447968 | 1205.816573167625 |  | 40426.80943328681 | 46391.9838347822 | 86818.79326806907
 |  | Februari | 102855.4846627731 | 449.9927453996322 | 755.8238277679927 | 1205.816573167625
 |  | Mars | 102099.6608350051 | 446.6860161531471 | 759.1305570144777 | 1205.816573167625
 |  | April | 101340.5302779906 | 443.3648199662088 | 762.4517532014161 | 1205.816573167625
 |  | Maj | 100578.0785247892 | 440.0290935459527 | 765.7874796216722 | 1205.816573167625
 |  | Juni | 99812.2910451675 | 436.6787733226078 | 769.1377998450171 | 1205.816573167625
 |  | [NAME] | 99043.15324532248 | 433.3137954482858 | 772.5027777193391 | 1205.816573167625
 |  | Augusti | 98270.65046760315 | 429.9340957957638 | 775.8824773718611 | 1205.816573167625
 |  | September | 97494.76799023128 | 426.5396099572618 | 779.2769632103632 | 1205.816573167625
 |  | Oktober | 96715.49102702092 | 423.1302732432165 | 782.6862999244083 | 1205.816573167625
 |  | November | 95932.80472709652 | 419.7060206810472 | 786.1105524865777 | 1205.816573167625
 |  | December | 95146.69417460995 | 416.2667870139185 | 789.5497861537065 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 8 | Januari | 94357.14438845625 | 412.8125066994961 | 793.0040664681289 | 1205.816573167625 |  | 45645.73653453668 | 55642.85561154383 | 101288.5921460806
 |  | Februari | 93564.14032198812 | 409.3431139086979 | 796.473459258927 | 1205.816573167625
 |  | Mars | 92767.6668627292 | 405.8585425244402 | 799.9580306431847 | 1205.816573167625
 |  | April | 91967.708832086 | 402.3587261403763 | 803.4578470272486 | 1205.816573167625
 |  | Maj | 91164.25098505875 | 398.843598059632 | 806.9729751079929 | 1205.816573167625
 |  | Juni | 90357.27800995077 | 395.3130912935346 | 810.5034818740903 | 1205.816573167625
 |  | [NAME] | 89546.77452807667 | 391.7671385603354 | 814.0494346072896 | 1205.816573167625
 |  | Augusti | 88732.72509346937 | 388.2056722839284 | 817.6109008836966 | 1205.816573167625
 |  | September | 87915.11419258568 | 384.6286245925623 | 821.1879485750626 | 1205.816573167625
 |  | Oktober | 87093.92624401061 | 381.0359273175464 | 824.7806458500786 | 1205.816573167625
 |  | November | 86269.14559816052 | 377.4275119919523 | 828.3890611756726 | 1205.816573167625
 |  | December | 85440.75653698485 | 373.8033098493087 | 832.0132633183161 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 9 | Januari | 84608.74327366654 | 370.1632518222911 | 835.6533213453338 | 1205.816573167625 |  | 50367.1342977585 | 65391.25672633351 | 115758.3910240921
 |  | Februari | 83773.0899523212 | 366.5072685414052 | 839.3093046262197 | 1205.816573167625
 |  | Mars | 82933.78064769498 | 362.8352903336656 | 842.9812828339593 | 1205.816573167625
 |  | April | 82090.79936486101 | 359.1472472212669 | 846.669325946358 | 1205.816573167625
 |  | Maj | 81244.13003891465 | 355.4430689202516 | 850.3735042473734 | 1205.816573167625
 |  | Juni | 80393.75653466728 | 351.7226848391693 | 854.0938883284557 | 1205.816573167625
 |  | [NAME] | 79539.66264633882 | 347.9860240777323 | 857.8305490898927 | 1205.816573167625
 |  | Augusti | 78681.83209724893 | 344.2330154254641 | 861.5835577421608 | 1205.816573167625
 |  | September | 77820.24853950676 | 340.463587360342 | 865.352985807283 | 1205.816573167625
 |  | Oktober | 76954.89555369948 | 336.6776680474352 | 869.1389051201897 | 1205.816573167625
 |  | November | 76085.75664857929 | 332.8751853375344 | 872.9413878300905 | 1205.816573167625
 |  | December | 75212.81526074921 | 329.0560667657778 | 876.7605064018471 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 10 | Januari | 74336.05475434737 | 325.2202395502697 | 880.5963336173552 | 1205.816573167625 |  | 54564.24465645084 | 75663.94524565268 | 130228.1899021037
 |  | Februari | 73455.45842073 | 321.3676305906938 | 884.4489425769311 | 1205.816573167625
 |  | Mars | 72571.00947815308 | 317.4981664669197 | 888.3184067007053 | 1205.816573167625
 |  | April | 71682.69107145237 | 313.6117734376041 | 892.2047997300208 | 1205.816573167625
 |  | Maj | 70790.48627172234 | 309.7083774387852 | 896.1081957288397 | 1205.816573167625
 |  | Juni | 69894.3780759935 | 305.7879040824716 | 900.0286690851533 | 1205.816573167625
 |  | [NAME] | 68994.34940690835 | 301.850278655224 | 903.966294512401 | 1205.816573167625
 |  | Augusti | 68090.38311239595 | 297.8954261167323 | 907.9211470508926 | 1205.816573167625
 |  | September | 67182.46196534506 | 293.9232710983846 | 911.8933020692402 | 1205.816573167625
 |  | Oktober | 66270.56866327583 | 289.9337379018318 | 915.8828352657931 | 1205.816573167625
 |  | November | 65354.68582801004 | 285.9267504975439 | 919.889822670081 | 1205.816573167625
 |  | December | 64434.79600533995 | 281.9022325233623 | 923.9143406442627 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 11 | Januari | 63510.88166469569 | 277.8601072830436 | 927.9564658845813 | 1205.816573167625 |  | 58208.87044481066 | 86489.11833530435 | 144697.9887801152
 |  | Februari | 62582.92519881111 | 273.8002977447986 | 932.0162754228263 | 1205.816573167625
 |  | Mars | 61650.90892338828 | 269.7227265398237 | 936.0938466278012 | 1205.816573167625
 |  | April | 60714.81507676047 | 265.627315960827 | 940.189257206798 | 1205.816573167625
 |  | Maj | 59774.62581955368 | 261.5139879605474 | 944.3025852070775 | 1205.816573167625
 |  | Juni | 58830.3232343466 | 257.3826641502664 | 948.4339090173586 | 1205.816573167625
 |  | [NAME] | 57881.88932532924 | 253.2332657983154 | 952.5833073693095 | 1205.816573167625
 |  | Augusti | 56929.30601795993 | 249.0657138285747 | 956.7508593390502 | 1205.816573167625
 |  | September | 55972.55515862088 | 244.8799288189664 | 960.9366443486585 | 1205.816573167625
 |  | Oktober | 55011.61851427222 | 240.675830999941 | 965.1407421676839 | 1205.816573167625
 |  | November | 54046.47777210454 | 236.4533402529573 | 969.3632329146676 | 1205.816573167625
 |  | December | 53077.11453918988 | 232.2123761089557 | 973.6041970586692 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 12 | Januari | 52103.51034213121 | 227.952857746824 | 977.8637154208009 | 1205.816573167625 |  | 61271.29800025767 | 97896.48965786882 | 159167.7876581267
 |  | Februari | 51125.64662671041 | 223.674703991858 | 982.1418691757669 | 1205.816573167625
 |  | Mars | 50143.50475753465 | 219.3778333142141 | 986.4387398534109 | 1205.816573167625
 |  | April | 49157.06601768124 | 215.0621638273554 | 990.7544093402695 | 1205.816573167625
 |  | Maj | 48166.31160834097 | 210.7276132864917 | 995.0889598811332 | 1205.816573167625
 |  | Juni | 47171.22264845984 | 206.3740990870118 | 999.4424740806131 | 1205.816573167625
 |  | [NAME] | 46171.78017437922 | 202.0015382629091 | 1003.815034904716 | 1205.816573167625
 |  | Augusti | 45167.96513947451 | 197.609847485201 | 1008.206725682424 | 1205.816573167625
 |  | September | 44159.75841379209 | 193.1989430603404 | 1012.617630107285 | 1205.816573167625
 |  | Oktober | 43147.1407836848 | 188.768740928621 | 1017.047832239004 | 1205.816573167625
 |  | November | 42130.0929514458 | 184.3191566625754 | 1021.49741650505 | 1205.816573167625
 |  | December | 41108.59553494074 | 179.8501054653658 | 1025.966467702259 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 13 | Januari | 40082.62906723849 | 175.3615021691684 | 1030.455070998456 | 1205.816573167625 |  | 63720.21560337645 | 109917.3709327616 | 173637.5865361382
 |  | Februari | 39052.17399624003 | 170.8532612335501 | 1034.963311934075 | 1205.816573167625
 |  | Mars | 38017.21068430596 | 166.3252967438385 | 1039.491276423786 | 1205.816573167625
 |  | April | 36977.71940788217 | 161.7775224094845 | 1044.039050758141 | 1205.816573167625
 |  | Maj | 35933.68035712403 | 157.2098515624176 | 1048.606721605207 | 1205.816573167625
 |  | Juni | 34885.07363551882 | 152.6221971553948 | 1053.19437601223 | 1205.816573167625
 |  | [NAME] | 33831.87925950659 | 148.0144717603413 | 1057.802101407284 | 1205.816573167625
 |  | Augusti | 32774.07715809931 | 143.3865875666845 | 1062.42998560094 | 1205.816573167625
 |  | September | 31711.64717249837 | 138.7384563796803 | 1067.078116787945 | 1205.816573167625
 |  | Oktober | 30644.56905571042 | 134.0699896187331 | 1071.746583548892 | 1205.816573167625
 |  | November | 29572.82247216153 | 129.3810983157067 | 1076.435474851918 | 1205.816573167625
 |  | December | 28496.38699730962 | 124.6716931132296 | 1081.144880054395 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 14 | Januari | 27415.24211725522 | 119.9416842629916 | 1085.874888904633 | 1205.816573167625 |  | 65522.62753140468 | 122584.7578827448 | 188107.3854141498
 |  | Februari | 26329.36722835059 | 115.1909816240338 | 1090.625591543591 | 1205.816573167625
 |  | Mars | 25238.741636807 | 110.4194946610306 | 1095.397078506594 | 1205.816573167625
 |  | April | 24143.3445583004 | 105.6271324425642 | 1100.189440725061 | 1205.816573167625
 |  | Maj | 23043.15511757534 | 100.8138036393921 | 1105.002769528233 | 1205.816573167625
 |  | Juni | 21938.15234804711 | 95.9794165227061 | 1109.837156644919 | 1205.816573167625
 |  | [NAME] | 20828.31519140219 | 91.12387896238458 | 1114.69269420524 | 1205.816573167625
 |  | Augusti | 19713.62249719695 | 86.24709842523663 | 1119.569474742388 | 1205.816573167625
 |  | September | 18594.05302245456 | 81.3489819732387 | 1124.467591194386 | 1205.816573167625
 |  | Oktober | 17469.58543126017 | 76.42943626176326 | 1129.387136905862 | 1205.816573167625
 |  | November | 16340.19829435431 | 71.4883675378001 | 1134.328205629825 | 1205.816573167625
 |  | December | 15205.87008872449 | 66.52568163816963 | 1139.290891529455 | 1205.816573167625 | Totalt | Ränta | Amortering | Total inbetalning
 | 15 | Januari | 14066.57919719503 | 61.54128398772826 | 1144.275289179897 | 1205.816573167625 |  | 66643.763489356 | 135933.420802805 | 202577.1842921613
 |  | Februari | 12922.30390801513 | 56.53507959756621 | 1149.281493570059 | 1205.816573167625
 |  | Mars | 11773.02241444507 | 51.5069730631972 | 1154.309600104428 | 1205.816573167625
 |  | April | 10618.71281434065 | 46.45686856274033 | 1159.359704604885 | 1205.816573167625
 |  | Maj | 9459.353109735763 | 41.38466985509396 | 1164.431903312531 | 1205.816573167625
 |  | Juni | 8294.921206423232 | 36.29028027810164 | 1169.526292889523 | 1205.816573167625
 |  | [NAME] | 7125.394913533709 | 31.17360274670997 | 1174.642970420915 | 1205.816573167625
 |  | Augusti | 5950.751943112794 | 26.03453975111847 | 1179.782033416506 | 1205.816573167625
 |  | September | 4770.969909696288 | 20.87299335492126 | 1184.943579812704 | 1205.816573167625
 |  | Oktober | 3586.026329883584 | 15.68886519324068 | 1190.127707974384 | 1205.816573167625
 |  | November | 2395.898621909199 | 10.48205647085275 | 1195.334516696772 | 1205.816573167625
 |  | December | 1200.564105212427 | 5.252467960304369 | 1200.564105212427 | 1205.816573172732 | Totalt | Ränta | Amortering | Total inbetalning
 | 16 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 17 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 18 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 19 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 20 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 21 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 22 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 23 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 24 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 25 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 26 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 27 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 28 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 29 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 30 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  | Februari | 0 | 0 | 0 | 0
 |  | Mars | 0 | 0 | 0 | 0
 |  | April | 0 | 0 | 0 | 0
 |  | Maj | 0 | 0 | 0 | 0
 |  | Juni | 0 | 0 | 0 | 0
 |  | [NAME] | 0 | 0 | 0 | 0
 |  | Augusti | 0 | 0 | 0 | 0
 |  | September | 0 | 0 | 0 | 0
 |  | Oktober | 0 | 0 | 0 | 0
 |  | November | 0 | 0 | 0 | 0
 |  | December | 0 | 0 | 0 | 0 | Totalt | Ränta | Amortering | Total inbetalning
 | 31 | Januari | 0 | 0 | 0 | 0 |  | 67046.98317017757 | 150000.0000000001 | 217046.9831701779
 |  |  |  | 67046.98317017757