Spreadsheet: 30722d1226415341-use-if-to-avoid-getting-anything-written-after-loan-cost
Sheet: Kalkyl 13

 | Ränta | 0.09 |  | [NAME] | 900000
 | Lånetid | 6 | år | Amortering (månad) | 12500
 |  |  |  |  |  |  |  |  |  |  |  | E77
 | År | Månad | [NAME] (1:e) | Ränta | Amortering (siste) | Total inbetalning
 | 1 | Januari | 900000 | 6750 | 12500 | 19250 |  |  | 246375
 |  | Februari | 887500 | 6656.25 | 12500 | 19156.25
 |  | Mars | 875000 | 6562.5 | 12500 | 19062.5
 |  | April | 862500 | 6468.75 | 12500 | 18968.75
 |  | Maj | 850000 | 6375 | 12500 | 18875
 |  | Juni | 837500 | 6281.25 | 12500 | 18781.25
 |  | [NAME] | 825000 | 6187.5 | 12500 | 18687.5
 |  | Augusti | 812500 | 6093.75 | 12500 | 18593.75
 |  | September | 800000 | 6000 | 12500 | 18500
 |  | Oktober | 787500 | 5906.25 | 12500 | 18406.25
 |  | November | 775000 | 5812.5 | 12500 | 18312.5
 |  | December | 762500 | 5718.75 | 12500 | 18218.75 | Totalt | Ränta | Amortering | Total inbetalning
 | 2 | Januari | 750000 | 5625 | 12500 | 18125 |  | 74812.5 | 150000 | 224812.5
 |  | Februari | 737500 | 5531.25 | 12500 | 18031.25
 |  | Mars | 725000 | 5437.5 | 12500 | 17937.5
 |  | April | 712500 | 5343.75 | 12500 | 17843.75
 |  | Maj | 700000 | 5250 | 12500 | 17750
 |  | Juni | 687500 | 5156.25 | 12500 | 17656.25
 |  | [NAME] | 675000 | 5062.5 | 12500 | 17562.5
 |  | Augusti | 662500 | 4968.75 | 12500 | 17468.75
 |  | September | 650000 | 4875 | 12500 | 17375
 |  | Oktober | 637500 | 4781.25 | 12500 | 17281.25
 |  | November | 625000 | 4687.5 | 12500 | 17187.5
 |  | December | 612500 | 4593.75 | 12500 | 17093.75 | Totalt | Ränta | Amortering | Total inbetalning
 | 3 | Januari | 600000 | 4500 | 12500 | 17000 |  | 136125 | 300000 | 436125
 |  | Februari | 587500 | 4406.25 | 12500 | 16906.25
 |  | Mars | 575000 | 4312.5 | 12500 | 16812.5
 |  | April | 562500 | 4218.75 | 12500 | 16718.75
 |  | Maj | 550000 | 4125 | 12500 | 16625
 |  | Juni | 537500 | 4031.25 | 12500 | 16531.25
 |  | [NAME] | 525000 | 3937.5 | 12500 | 16437.5
 |  | Augusti | 512500 | 3843.75 | 12500 | 16343.75
 |  | September | 500000 | 3750 | 12500 | 16250
 |  | Oktober | 487500 | 3656.25 | 12500 | 16156.25
 |  | November | 475000 | 3562.5 | 12500 | 16062.5
 |  | December | 462500 | 3468.75 | 12500 | 15968.75 | Totalt | Ränta | Amortering | Total inbetalning
 | 4 | Januari | 450000 | 3375 | 12500 | 15875 |  | 183937.5 | 450000 | 633937.5
 |  | Februari | 437500 | 3281.25 | 12500 | 15781.25
 |  | Mars | 425000 | 3187.5 | 12500 | 15687.5
 |  | April | 412500 | 3093.75 | 12500 | 15593.75
 |  | Maj | 400000 | 3000 | 12500 | 15500
 |  | Juni | 387500 | 2906.25 | 12500 | 15406.25
 |  | [NAME] | 375000 | 2812.5 | 12500 | 15312.5
 |  | Augusti | 362500 | 2718.75 | 12500 | 15218.75
 |  | September | 350000 | 2625 | 12500 | 15125
 |  | Oktober | 337500 | 2531.25 | 12500 | 15031.25
 |  | November | 325000 | 2437.5 | 12500 | 14937.5
 |  | December | 312500 | 2343.75 | 12500 | 14843.75 | Totalt | Ränta | Amortering | Total inbetalning
 | 5 | Januari | 300000 | 2250 | 12500 | 14750 |  | 218250 | 600000 | 818250
 |  | Februari | 287500 | 2156.25 | 12500 | 14656.25
 |  | Mars | 275000 | 2062.5 | 12500 | 14562.5
 |  | April | 262500 | 1968.75 | 12500 | 14468.75
 |  | Maj | 250000 | 1875 | 12500 | 14375
 |  | Juni | 237500 | 1781.25 | 12500 | 14281.25
 |  | [NAME] | 225000 | 1687.5 | 12500 | 14187.5
 |  | Augusti | 212500 | 1593.75 | 12500 | 14093.75
 |  | September | 200000 | 1500 | 12500 | 14000
 |  | Oktober | 187500 | 1406.25 | 12500 | 13906.25
 |  | November | 175000 | 1312.5 | 12500 | 13812.5
 |  | December | 162500 | 1218.75 | 12500 | 13718.75 | Totalt | Ränta | Amortering | Total inbetalning
 | 6 | Januari | 150000 | 1125 | 12500 | 13625 |  | 239062.5 | 750000 | 989062.5
 |  | Februari | 137500 | 1031.25 | 12500 | 13531.25
 |  | Mars | 125000 | 937.5 | 12500 | 13437.5
 |  | April | 112500 | 843.75 | 12500 | 13343.75
 |  | Maj | 100000 | 750 | 12500 | 13250
 |  | Juni | 87500 | 656.25 | 12500 | 13156.25
 |  | [NAME] | 75000 | 562.5 | 12500 | 13062.5
 |  | Augusti | 62500 | 468.75 | 12500 | 12968.75
 |  | September | 50000 | 375 | 12500 | 12875
 |  | Oktober | 37500 | 281.25 | 12500 | 12781.25
 |  | November | 25000 | 187.5 | 12500 | 12687.5
 |  | December | 12500 | 93.75 | 12500 | 12593.75 | Totalt | Ränta | Amortering | Total inbetalning
 | 7 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 900000 | 1146375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 8 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 1050000 | 1296375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 9 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 1200000 | 1446375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 10 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 1350000 | 1596375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 11 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 1500000 | 1746375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 12 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 1650000 | 1896375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 13 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 1800000 | 2046375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 14 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 1950000 | 2196375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 15 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 2100000 | 2346375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 16 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 2250000 | 2496375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 17 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 2400000 | 2646375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 18 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 2550000 | 2796375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 19 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 2700000 | 2946375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 20 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 2850000 | 3096375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 21 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 3000000 | 3246375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 22 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 3150000 | 3396375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 23 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 3300000 | 3546375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 24 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 3450000 | 3696375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 25 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 3600000 | 3846375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 26 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 3750000 | 3996375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 27 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 3900000 | 4146375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 28 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 4050000 | 4296375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 29 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 4200000 | 4446375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 30 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 4350000 | 4596375
 |  | Februari | 0 | 0 | 12500 | 12500
 |  | Mars | 0 | 0 | 12500 | 12500
 |  | April | 0 | 0 | 12500 | 12500
 |  | Maj | 0 | 0 | 12500 | 12500
 |  | Juni | 0 | 0 | 12500 | 12500
 |  | [NAME] | 0 | 0 | 12500 | 12500
 |  | Augusti | 0 | 0 | 12500 | 12500
 |  | September | 0 | 0 | 12500 | 12500
 |  | Oktober | 0 | 0 | 12500 | 12500
 |  | November | 0 | 0 | 12500 | 12500
 |  | December | 0 | 0 | 12500 | 12500 | Totalt | Ränta | Amortering | Total inbetalning
 | 31 | Januari | 0 | 0 | 12500 | 12500 |  | 246375 | 4500000 | 4746375
 |  |  |  | 246375